| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 75 391.00 | | 75 391.00 | 75 391.00 |
BX Customers and related accounts | 1 727.00 | | 1 727.00 | 1 727.00 |
BZ Other receivables | 11 647.00 | | 11 647.00 | 11 647.00 |
CF Cash and cash equivalents | 13 777.00 | | 13 777.00 | 13 777.00 |
CH Prepaid expenses | 2 323.00 | | 2 323.00 | 2 323.00 |
CJ TOTAL (II) | 104 866.00 | | 104 866.00 | 104 866.00 |
CO Grand total (0 to V) | 104 866.00 | | 104 866.00 | 104 866.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 284.00 | | | 12 284.00 |
DL TOTAL (I) | 18 284.00 | | | 18 284.00 |
DU Loans and Debts from Credit Institutions (3) | 42.00 | | | 42.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 660.00 | | | 3 660.00 |
DX Trade payables and related accounts | 67 152.00 | | | 67 152.00 |
DY Tax and social security liabilities | 15 729.00 | | | 15 729.00 |
EC TOTAL (IV) | 86 582.00 | | | 86 582.00 |
EE Grand total (I to V) | 104 866.00 | | | 104 866.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 42.00 | | | 42.00 |
EI Including equity loans | 3 660.00 | | | 3 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 427 843.00 | |
FD Production sold - goods | | | 15 568.00 | |
FG Production sold - services | | | 2 967.00 | |
FJ Net sales | | | 446 378.00 | |
FQ Other income | | | 163.00 | |
FR Total operating income (I) | | | 446 541.00 | |
FS Purchases of goods (including customs duties) | | | 411 066.00 | |
FT Inventory change (goods) | | | -75 391.00 | |
FW Other purchases and external expenses | | | 47 975.00 | |
FX Taxes, duties, and similar payments | | | 1 501.00 | |
FY Salaries and Wages | | | 48 616.00 | |
FZ Social Security Contributions | | | 5 680.00 | |
GE Other Expenses | | | 387.00 | |
GF Total Operating Expenses (II) | | | 439 835.00 | |
GG - OPERATING RESULT (I - II) | | | 6 706.00 | |
GR Interest and similar expenses | | | 254.00 | |
GU Total financial expenses (VI) | | | 254.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 452.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 000.00 | | | 8 000.00 |
HD Total exceptional income (VII) | 8 000.00 | | | 8 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 000.00 | | | 8 000.00 |
HK Income tax | 2 168.00 | | | 2 168.00 |
HL TOTAL REVENUE (I + III + V + VII) | 454 541.00 | | | 454 541.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 442 257.00 | | | 442 257.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 284.00 | | | 12 284.00 |
| |
| 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 | 67 152.00 | 67 152.00 | | 67 152.00 |
8D Social Security and Other Social Organizations | 15 729.00 | 15 729.00 | | 15 729.00 |
UX Other trade receivables | 1 727.00 | 1 727.00 | | 1 727.00 |
VG Loans with a maturity of up to one year at origin | 42.00 | 42.00 | | 42.00 |
VI Group and Associates | 3 660.00 | 3 660.00 | | 3 660.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 647.00 | 11 647.00 | | 11 647.00 |
VS Prepaid expenses | 2 323.00 | 2 323.00 | | 2 323.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 698.00 | 15 698.00 | | 15 698.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 582.00 | 86 582.00 | | 86 582.00 |
