| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 75 919.00 | | 75 919.00 | 75 919.00 |
BX Customers and related accounts | 2 700.00 | | 2 700.00 | 2 700.00 |
BZ Other receivables | 2 875.00 | | 2 875.00 | 2 875.00 |
CF Cash and cash equivalents | 70 950.00 | | 70 950.00 | 70 950.00 |
CJ TOTAL (II) | 152 444.00 | | 152 444.00 | 152 444.00 |
CO Grand total (0 to V) | 152 444.00 | | 152 444.00 | 152 444.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 551.00 | | | 28 551.00 |
DL TOTAL (I) | 78 551.00 | | | 78 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156.00 | | | 156.00 |
DX Trade payables and related accounts | 61 915.00 | | | 61 915.00 |
DY Tax and social security liabilities | 11 821.00 | | | 11 821.00 |
EC TOTAL (IV) | 73 893.00 | | | 73 893.00 |
EE Grand total (I to V) | 152 444.00 | | | 152 444.00 |
EG Accrued income and payables due within one year | 73 893.00 | | | 73 893.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 362 727.00 | | 362 727.00 | 362 727.00 |
FG Production sold - services | 2 298.00 | | 2 298.00 | 2 298.00 |
FJ Net sales | 365 025.00 | | 365 025.00 | 365 025.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 365 027.00 | |
FS Purchases of goods (including customs duties) | | | 392 881.00 | |
FT Inventory change (goods) | | | -75 919.00 | |
FW Other purchases and external expenses | | | 7 649.00 | |
FX Taxes, duties, and similar payments | | | 702.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 325 316.00 | |
GG - OPERATING RESULT (I - II) | | | 39 710.00 | |
GR Interest and similar expenses | | | 54.00 | |
GU Total financial expenses (VI) | | | 54.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 655.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 104.00 | | | 11 104.00 |
HL TOTAL REVENUE (I + III + V + VII) | 365 027.00 | | | 365 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 336 475.00 | | | 336 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 551.00 | | | 28 551.00 |
| |
| 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 | 61 915.00 | 61 915.00 | | 61 915.00 |
8E Income Taxes | 11 104.00 | 11 104.00 | | 11 104.00 |
UX Other trade receivables | 2 700.00 | 2 700.00 | | 2 700.00 |
VB VAT | 2 875.00 | 2 875.00 | | 2 875.00 |
VI Group and Associates | 156.00 | 156.00 | | 156.00 |
VQ Other Taxes, Duties, and Similar Debts | 703.00 | 703.00 | | 703.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 575.00 | 5 575.00 | | 5 575.00 |
VW VAT | 14.00 | 14.00 | | 14.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 893.00 | 73 893.00 | | 73 893.00 |
