| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BT Goods | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 360.00 | | 1 360.00 | 1 360.00 |
CF Cash and cash equivalents | 48 984.00 | | 48 984.00 | 48 984.00 |
CH Prepaid expenses | 250.00 | | 250.00 | 250.00 |
CJ TOTAL (II) | 50 594.00 | | 50 594.00 | 50 594.00 |
CO Grand total (0 to V) | 50 594.00 | | 50 594.00 | 50 594.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 080.00 | 38 080.00 | | 38 080.00 |
DD Legal reserve (1) | 3 808.00 | 3 113.00 | | 3 808.00 |
DG Other reserves | 7 624.00 | 1 832.00 | | 7 624.00 |
DH Retained earnings | | -6 929.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111.00 | 13 416.00 | | 111.00 |
DL TOTAL (I) | 49 623.00 | 49 512.00 | | 49 623.00 |
DU Loans and Debts from Credit Institutions (3) | 54.00 | 72.00 | | 54.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 660.00 | 1 490 822.00 | | 660.00 |
DY Tax and social security liabilities | 257.00 | 10 988.00 | | 257.00 |
EC TOTAL (IV) | 971.00 | 1 501 882.00 | | 971.00 |
EE Grand total (I to V) | 50 594.00 | 1 551 395.00 | | 50 594.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 513 017.00 | | 1 513 017.00 | 1 513 017.00 |
FG Production sold - services | 5 152.00 | | 5 152.00 | 5 152.00 |
FJ Net sales | 1 518 170.00 | | 1 518 170.00 | 1 518 170.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 518 171.00 | |
FS Purchases of goods (including customs duties) | | | 1 502 875.00 | |
FT Inventory change (goods) | | | 11 475.00 | |
FW Other purchases and external expenses | | | 1 179.00 | |
FX Taxes, duties, and similar payments | | | 2 264.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 517 795.00 | |
GG - OPERATING RESULT (I - II) | | | 376.00 | |
GK Income from other securities and fixed asset receivables | | | 193.00 | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 245.00 | |
GU Total financial expenses (VI) | | | 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -245.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 131.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20.00 | 1 217.00 | | 20.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 518 171.00 | 5 069 596.00 | | 1 518 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 518 060.00 | 5 056 180.00 | | 1 518 060.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 111.00 | 13 416.00 | | 111.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 660.00 | 660.00 | | 660.00 |
VB VAT | 163.00 | 163.00 | | 163.00 |
VG Loans with a maturity of up to one year at origin | 54.00 | 54.00 | | 54.00 |
VM Income taxes | 1 197.00 | 1 197.00 | | 1 197.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VS Prepaid expenses | 250.00 | 250.00 | | 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 610.00 | 1 610.00 | | 1 610.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 971.00 | 971.00 | | 971.00 |
