| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 5 362.00 | | 5 362.00 | 5 362.00 |
BT Goods | 101 596.00 | | 101 596.00 | 101 596.00 |
BX Customers and related accounts | 75.00 | | 75.00 | 75.00 |
BZ Other receivables | 122 065.00 | | 122 065.00 | 122 065.00 |
CF Cash and cash equivalents | 247 862.00 | | 247 862.00 | 247 862.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 476 961.00 | | 476 961.00 | 476 961.00 |
CO Grand total (0 to V) | 476 961.00 | | 476 961.00 | 476 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 80 013.00 | 80 013.00 | | 80 013.00 |
DH Retained earnings | 155 985.00 | 80 644.00 | | 155 985.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -80 636.00 | 75 341.00 | | -80 636.00 |
DL TOTAL (I) | 157 012.00 | 237 648.00 | | 157 012.00 |
DU Loans and Debts from Credit Institutions (3) | 2 512.00 | 1 260.00 | | 2 512.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 411.00 | 21 862.00 | | 23 411.00 |
DX Trade payables and related accounts | 229 603.00 | 142 817.00 | | 229 603.00 |
DY Tax and social security liabilities | 56 326.00 | 74 197.00 | | 56 326.00 |
EA Other liabilities | 8 098.00 | 8 521.00 | | 8 098.00 |
EC TOTAL (IV) | 319 949.00 | 248 657.00 | | 319 949.00 |
EE Grand total (I to V) | 476 961.00 | 486 304.00 | | 476 961.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 809 328.00 | |
FJ Net sales | | | 809 328.00 | |
FQ Other income | | | 285.00 | |
FR Total operating income (I) | | | 809 613.00 | |
FS Purchases of goods (including customs duties) | | | 194 085.00 | |
FT Inventory change (goods) | | | 4 936.00 | |
FU Purchases of raw materials and other supplies | | | 6 409.00 | |
FV Inventory change (raw materials and supplies) | | | -1.00 | |
FW Other purchases and external expenses | | | 387 088.00 | |
FX Taxes, duties, and similar payments | | | 25 078.00 | |
FY Salaries and Wages | | | 207 182.00 | |
FZ Social Security Contributions | | | 62 672.00 | |
GE Other Expenses | | | 1 570.00 | |
GF Total Operating Expenses (II) | | | 889 018.00 | |
GG - OPERATING RESULT (I - II) | | | -79 405.00 | |
GU Total financial expenses (VI) | | | 1 738.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 738.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -81 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 723.00 | 2 483.00 | | 1 723.00 |
HH Total exceptional expenses (VIII) | 1 216.00 | 1 468.00 | | 1 216.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 507.00 | 1 015.00 | | 507.00 |
HK Income tax | | 29 299.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 811 336.00 | 1 246 947.00 | | 811 336.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 891 972.00 | 1 171 606.00 | | 891 972.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -80 636.00 | 75 341.00 | | -80 636.00 |
| |
| 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 | 229 603.00 | 229 603.00 | | 229 603.00 |
8D Social Security and Other Social Organizations | 56 326.00 | 56 326.00 | | 56 326.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 098.00 | 8 098.00 | | 8 098.00 |
UX Other trade receivables | 75.00 | 75.00 | | 75.00 |
VG Loans with a maturity of up to one year at origin | 2 512.00 | 2 512.00 | | 2 512.00 |
VI Group and Associates | 23 411.00 | 23 411.00 | | 23 411.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 122 065.00 | 122 065.00 | | 122 065.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 140.00 | 122 140.00 | | 122 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 319 949.00 | 319 949.00 | | 319 949.00 |
