| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 59 275.00 | | 59 275.00 | 59 275.00 |
BX Customers and related accounts | 6 313.00 | | 6 313.00 | 6 313.00 |
BZ Other receivables | 12 944.00 | | 12 944.00 | 12 944.00 |
CF Cash and cash equivalents | 116 643.00 | | 116 643.00 | 116 643.00 |
CH Prepaid expenses | 545.00 | | 545.00 | 545.00 |
CJ TOTAL (II) | 195 720.00 | | 195 720.00 | 195 720.00 |
CO Grand total (0 to V) | 195 720.00 | | 195 720.00 | 195 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 71 673.00 | 59 221.00 | | 71 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 042.00 | 12 452.00 | | 5 042.00 |
DL TOTAL (I) | 83 315.00 | 78 273.00 | | 83 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 138.00 | 2 581.00 | | 3 138.00 |
DX Trade payables and related accounts | 78 919.00 | 92 912.00 | | 78 919.00 |
DY Tax and social security liabilities | 30 348.00 | 26 161.00 | | 30 348.00 |
EC TOTAL (IV) | 112 405.00 | 121 654.00 | | 112 405.00 |
EE Grand total (I to V) | 195 720.00 | 199 927.00 | | 195 720.00 |
EG Accrued income and payables due within one year | 112 405.00 | 121 654.00 | | 112 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 614 631.00 | |
FD Production sold - goods | | | 58 460.00 | |
FG Production sold - services | | | 2 435.00 | |
FJ Net sales | | | 1 675 526.00 | |
FQ Other income | | | 3 782.00 | |
FR Total operating income (I) | | | 1 679 308.00 | |
FS Purchases of goods (including customs duties) | | | 1 322 735.00 | |
FT Inventory change (goods) | | | 3 378.00 | |
FW Other purchases and external expenses | | | 168 392.00 | |
FX Taxes, duties, and similar payments | | | 4 279.00 | |
FY Salaries and Wages | | | 157 813.00 | |
FZ Social Security Contributions | | | 27 793.00 | |
GE Other Expenses | | | 1 223.00 | |
GF Total Operating Expenses (II) | | | 1 685 613.00 | |
GG - OPERATING RESULT (I - II) | | | -6 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 305.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 500.00 | 33 980.00 | | 12 500.00 |
HD Total exceptional income (VII) | 12 500.00 | 33 980.00 | | 12 500.00 |
HE Exceptional expenses on management operations | 264.00 | 1 989.00 | | 264.00 |
HH Total exceptional expenses (VIII) | 264.00 | 1 989.00 | | 264.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 236.00 | 31 991.00 | | 12 236.00 |
HK Income tax | 890.00 | 2 198.00 | | 890.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 691 808.00 | 1 636 350.00 | | 1 691 808.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 686 766.00 | 1 623 898.00 | | 1 686 766.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 042.00 | 12 452.00 | | 5 042.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 138.00 | 3 138.00 | | 3 138.00 |
8B Suppliers and Related Accounts | 78 919.00 | 78 919.00 | | 78 919.00 |
8D Social Security and Other Social Organizations | 30 348.00 | 30 348.00 | | 30 348.00 |
UX Other trade receivables | 6 313.00 | 6 313.00 | | 6 313.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 944.00 | 12 944.00 | | 12 944.00 |
VS Prepaid expenses | 545.00 | 545.00 | | 545.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 801.00 | 19 801.00 | | 19 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 405.00 | 112 405.00 | | 112 405.00 |
