| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
BJ TOTAL (I) | 45 000.00 | | 45 000.00 | 45 000.00 |
BX Customers and related accounts | 757 255.00 | 11 158.00 | 746 096.00 | 757 255.00 |
BZ Other receivables | 369 151.00 | | 369 151.00 | 369 151.00 |
CF Cash and cash equivalents | 1 068 678.00 | | 1 068 678.00 | 1 068 678.00 |
CH Prepaid expenses | 677.00 | | 677.00 | 677.00 |
CJ TOTAL (II) | 2 195 761.00 | 11 158.00 | 2 184 602.00 | 2 195 761.00 |
CO Grand total (0 to V) | 2 240 761.00 | 11 158.00 | 2 229 602.00 | 2 240 761.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 278.00 | 12 278.00 | | 12 278.00 |
DD Legal reserve (1) | 1 228.00 | 452.00 | | 1 228.00 |
DG Other reserves | 11 492.00 | 8 584.00 | | 11 492.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 833.00 | 3 684.00 | | 833.00 |
DL TOTAL (I) | 25 830.00 | 24 998.00 | | 25 830.00 |
DX Trade payables and related accounts | 2 010 978.00 | 1 494 409.00 | | 2 010 978.00 |
DY Tax and social security liabilities | 170 834.00 | 129 510.00 | | 170 834.00 |
EA Other liabilities | 21 960.00 | 13 260.00 | | 21 960.00 |
EC TOTAL (IV) | 2 203 772.00 | 1 637 178.00 | | 2 203 772.00 |
EE Grand total (I to V) | 2 229 602.00 | 1 662 176.00 | | 2 229 602.00 |
EG Accrued income and payables due within one year | 2 203 772.00 | 1 637 178.00 | | 2 203 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 13 593.00 | |
FD Production sold - goods | | | 1 729 826.00 | |
FJ Net sales | | | 1 743 419.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 743 419.00 | |
FW Other purchases and external expenses | | | 1 728 716.00 | |
FX Taxes, duties, and similar payments | | | 1 327.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 158.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 1 741 212.00 | |
GG - OPERATING RESULT (I - II) | | | 2 208.00 | |
GU Total financial expenses (VI) | | | 1 051.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 051.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 157.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 324.00 | 1 433.00 | | 324.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 743 419.00 | 1 280 173.00 | | 1 743 419.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 742 587.00 | 1 276 489.00 | | 1 742 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 833.00 | 3 684.00 | | 833.00 |
| |
| 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 | 45 000.00 | | | 45 000.00 |
I4 DECREASES Grand Total | | | 45 000.00 | |
IO DECREASES Total including other intangible assets | | | 45 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 000.00 | | | 45 000.00 |
| |
| 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 | 2 010 978.00 | 2 010 978.00 | | 2 010 978.00 |
8D Social Security and Other Social Organizations | 170 834.00 | 170 834.00 | | 170 834.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 960.00 | 21 960.00 | | 21 960.00 |
UX Other trade receivables | 757 255.00 | 757 255.00 | | 757 255.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 369 151.00 | 369 151.00 | | 369 151.00 |
VS Prepaid expenses | 677.00 | 677.00 | | 677.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 127 083.00 | 1 127 083.00 | | 1 127 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 203 772.00 | 2 203 772.00 | | 2 203 772.00 |
