| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 311 347.00 | | 311 347.00 | 311 347.00 |
BZ Other receivables | 433 102.00 | | 433 102.00 | 433 102.00 |
CF Cash and cash equivalents | 60.00 | | 60.00 | 60.00 |
CH Prepaid expenses | 2 072.00 | | 2 072.00 | 2 072.00 |
CJ TOTAL (II) | 746 581.00 | | 746 581.00 | 746 581.00 |
CO Grand total (0 to V) | 746 581.00 | | 746 581.00 | 746 581.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DL TOTAL (I) | 16 000.00 | 16 000.00 | | 16 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 318 538.00 | 296 302.00 | | 318 538.00 |
DY Tax and social security liabilities | 2 484.00 | 1 474.00 | | 2 484.00 |
EA Other liabilities | 409 559.00 | 304 349.00 | | 409 559.00 |
EC TOTAL (IV) | 730 581.00 | 602 124.00 | | 730 581.00 |
EE Grand total (I to V) | 746 581.00 | 618 124.00 | | 746 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 877 463.00 | | 2 877 463.00 | 2 877 463.00 |
FJ Net sales | 2 877 463.00 | | 2 877 463.00 | 2 877 463.00 |
FR Total operating income (I) | | | 2 877 463.00 | |
FS Purchases of goods (including customs duties) | | | 2 215 892.00 | |
FU Purchases of raw materials and other supplies | | | 244.00 | |
FW Other purchases and external expenses | | | 263 729.00 | |
FX Taxes, duties, and similar payments | | | 5 905.00 | |
GF Total Operating Expenses (II) | | | 2 485 770.00 | |
GG - OPERATING RESULT (I - II) | | | 391 693.00 | |
GI Supported loss or transferred profit (IV) | | | 385 995.00 | |
GL Other interest and similar income | | | 444.00 | |
GP Total financial income (V) | | | 444.00 | |
GR Interest and similar expenses | | | 138.00 | |
GU Total financial expenses (VI) | | | 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 005.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12.00 | 4.00 | | 12.00 |
HD Total exceptional income (VII) | 12.00 | 4.00 | | 12.00 |
HE Exceptional expenses on management operations | 6 016.00 | 2.00 | | 6 016.00 |
HH Total exceptional expenses (VIII) | 6 016.00 | 2.00 | | 6 016.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 005.00 | 2.00 | | -6 005.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 877 919.00 | 2 483 818.00 | | 2 877 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 877 919.00 | 2 483 818.00 | | 2 877 919.00 |
