| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 60 900.00 | 625.00 | 60 275.00 | 60 900.00 |
BJ TOTAL (I) | 60 900.00 | 625.00 | 60 275.00 | 60 900.00 |
BT Goods | 203 760.00 | | 203 760.00 | 203 760.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 684.00 | | 684.00 | 684.00 |
CD Marketable securities | 8 050.00 | | 8 050.00 | 8 050.00 |
CF Cash and cash equivalents | 764 374.00 | | 764 374.00 | 764 374.00 |
CJ TOTAL (II) | 976 868.00 | | 976 868.00 | 976 868.00 |
CO Grand total (0 to V) | 1 037 768.00 | 625.00 | 1 037 143.00 | 1 037 768.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 002.00 | 900 002.00 | | 900 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 270.00 | | | 89 270.00 |
DL TOTAL (I) | 989 272.00 | 900 002.00 | | 989 272.00 |
DX Trade payables and related accounts | 900.00 | 25 600.00 | | 900.00 |
DY Tax and social security liabilities | 46 971.00 | 9 553.00 | | 46 971.00 |
EC TOTAL (IV) | 47 871.00 | 35 153.00 | | 47 871.00 |
EE Grand total (I to V) | 1 037 143.00 | 935 155.00 | | 1 037 143.00 |
EG Accrued income and payables due within one year | 47 871.00 | 35 153.00 | | 47 871.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 108 365.00 | | 1 108 365.00 | 1 108 365.00 |
FJ Net sales | 1 108 365.00 | | 1 108 365.00 | 1 108 365.00 |
FR Total operating income (I) | | | 1 108 366.00 | |
FT Inventory change (goods) | | | 694 804.00 | |
FU Purchases of raw materials and other supplies | | | 199 500.00 | |
FW Other purchases and external expenses | | | 67 433.00 | |
FX Taxes, duties, and similar payments | | | 1 334.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 9 566.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 625.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 991 264.00 | |
GG - OPERATING RESULT (I - II) | | | 117 102.00 | |
GL Other interest and similar income | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 117 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 27 852.00 | | | 27 852.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 108 386.00 | 139.00 | | 1 108 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 019 116.00 | 139.00 | | 1 019 116.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 270.00 | | | 89 270.00 |
| |
| 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 | | | 62 900.00 | |
I4 DECREASES Grand Total | | 2 000.00 | 60 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 000.00 | 60 900.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 62 900.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 625.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 625.00 | | |
| |
| 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 | 900.00 | 900.00 | | 900.00 |
8D Social Security and Other Social Organizations | 19 119.00 | 19 119.00 | | 19 119.00 |
8E Income Taxes | 27 852.00 | 27 852.00 | | 27 852.00 |
VB VAT | 684.00 | 684.00 | | 684.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 684.00 | 684.00 | | 684.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 871.00 | 47 871.00 | | 47 871.00 |
