| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 041.00 | 4 041.00 | | 4 041.00 |
BJ TOTAL (I) | 4 041.00 | 4 041.00 | | 4 041.00 |
BT Goods | 42 393.00 | | 42 393.00 | 42 393.00 |
BX Customers and related accounts | 73 310.00 | | 73 310.00 | 73 310.00 |
BZ Other receivables | 5 955.00 | | 5 955.00 | 5 955.00 |
CF Cash and cash equivalents | 87 828.00 | | 87 828.00 | 87 828.00 |
CH Prepaid expenses | 701.00 | | 701.00 | 701.00 |
CJ TOTAL (II) | 210 187.00 | | 210 187.00 | 210 187.00 |
CO Grand total (0 to V) | 214 228.00 | 4 041.00 | 210 187.00 | 214 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 15 132.00 | 15 132.00 | | 15 132.00 |
DH Retained earnings | -45 106.00 | -64 042.00 | | -45 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 339.00 | 18 936.00 | | -28 339.00 |
DL TOTAL (I) | -55 012.00 | -26 674.00 | | -55 012.00 |
DU Loans and Debts from Credit Institutions (3) | | 8 194.00 | | |
DX Trade payables and related accounts | 204 729.00 | 134 135.00 | | 204 729.00 |
DY Tax and social security liabilities | 44 902.00 | 28 837.00 | | 44 902.00 |
EA Other liabilities | 15 568.00 | 3 928.00 | | 15 568.00 |
EC TOTAL (IV) | 265 200.00 | 175 093.00 | | 265 200.00 |
EE Grand total (I to V) | 210 187.00 | 148 420.00 | | 210 187.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 771 714.00 | | 771 714.00 | 771 714.00 |
FG Production sold - services | 612.00 | | 612.00 | 612.00 |
FJ Net sales | 772 326.00 | | 772 326.00 | 772 326.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 183.00 | |
FQ Other income | | | 2 182.00 | |
FR Total operating income (I) | | | 780 691.00 | |
FS Purchases of goods (including customs duties) | | | 511 929.00 | |
FT Inventory change (goods) | | | 10 464.00 | |
FW Other purchases and external expenses | | | 98 305.00 | |
FX Taxes, duties, and similar payments | | | 6 771.00 | |
FY Salaries and Wages | | | 112 154.00 | |
FZ Social Security Contributions | | | 37 429.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 264.00 | |
GE Other Expenses | | | 31 671.00 | |
GF Total Operating Expenses (II) | | | 808 988.00 | |
GG - OPERATING RESULT (I - II) | | | -28 297.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 42.00 | | | 42.00 |
HH Total exceptional expenses (VIII) | 42.00 | | | 42.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42.00 | | | -42.00 |
HK Income tax | | 8 194.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 780 691.00 | 706 691.00 | | 780 691.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 809 030.00 | 687 756.00 | | 809 030.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 339.00 | 18 936.00 | | -28 339.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 4 041.00 | | | 4 041.00 |
I4 DECREASES Grand Total | 2 845.00 | 4 041.00 | | 2 845.00 |
IY DECREASES Total Tangible Fixed Assets | 2 845.00 | 4 041.00 | | 2 845.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 041.00 | | | 4 041.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 777.00 | 264.00 | 2 845.00 | 3 777.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 777.00 | 264.00 | 2 845.00 | 3 777.00 |
| |
| 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 | 204 729.00 | 204 729.00 | | 204 729.00 |
8C Staff and Related Accounts | 11 487.00 | 11 487.00 | | 11 487.00 |
8D Social Security and Other Social Organizations | 23 962.00 | 23 962.00 | | 23 962.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 568.00 | 15 568.00 | | 15 568.00 |
UX Other trade receivables | 73 310.00 | 73 310.00 | | 73 310.00 |
VB VAT | 4 109.00 | 4 109.00 | | 4 109.00 |
VC Group and associates | 246.00 | 246.00 | | 246.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 018.00 | 2 018.00 | | 2 018.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 600.00 | 1 600.00 | | 1 600.00 |
VS Prepaid expenses | 701.00 | 701.00 | | 701.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 965.00 | 79 965.00 | | 79 965.00 |
VW VAT | 7 436.00 | 7 436.00 | | 7 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 265 200.00 | 265 200.00 | | 265 200.00 |
