| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 6 500.00 | 6 500.00 | | 6 500.00 |
AT Other tangible assets | 4 761.00 | 3 509.00 | 1 252.00 | 4 761.00 |
BH Other financial assets | 914.00 | | 914.00 | 914.00 |
BJ TOTAL (I) | 12 176.00 | 10 009.00 | 2 166.00 | 12 176.00 |
BT Goods | 19 315.00 | | 19 315.00 | 19 315.00 |
BX Customers and related accounts | 60.00 | | 60.00 | 60.00 |
BZ Other receivables | 78.00 | | 78.00 | 78.00 |
CF Cash and cash equivalents | 39 553.00 | | 39 553.00 | 39 553.00 |
CH Prepaid expenses | 351.00 | | 351.00 | 351.00 |
CJ TOTAL (II) | 59 358.00 | | 59 358.00 | 59 358.00 |
CO Grand total (0 to V) | 71 534.00 | 10 009.00 | 61 524.00 | 71 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 3 124.00 | 24 739.00 | | 3 124.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 565.00 | 18 384.00 | | 26 565.00 |
DL TOTAL (I) | 38 073.00 | 51 508.00 | | 38 073.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 15 149.00 | | |
DX Trade payables and related accounts | 3 128.00 | 1 231.00 | | 3 128.00 |
DY Tax and social security liabilities | 20 322.00 | 14 652.00 | | 20 322.00 |
EC TOTAL (IV) | 23 450.00 | 31 033.00 | | 23 450.00 |
EE Grand total (I to V) | 61 524.00 | 82 542.00 | | 61 524.00 |
EG Accrued income and payables due within one year | | 31 033.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 219 460.00 | |
FJ Net sales | | | 219 460.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 347.00 | |
FQ Other income | | | 119.00 | |
FR Total operating income (I) | | | 219 926.00 | |
FS Purchases of goods (including customs duties) | | | 89 869.00 | |
FT Inventory change (goods) | | | -3 577.00 | |
FU Purchases of raw materials and other supplies | | | 308.00 | |
FW Other purchases and external expenses | | | 16 313.00 | |
FX Taxes, duties, and similar payments | | | 1 603.00 | |
FY Salaries and Wages | | | 64 710.00 | |
FZ Social Security Contributions | | | 13 963.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 397.00 | |
GE Other Expenses | | | 196.00 | |
GF Total Operating Expenses (II) | | | 183 783.00 | |
GG - OPERATING RESULT (I - II) | | | 36 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 8 000.00 | | |
HH Total exceptional expenses (VIII) | | 8 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8 000.00 | | |
HK Income tax | 9 578.00 | 7 149.00 | | 9 578.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 926.00 | 183 384.00 | | 219 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 361.00 | 165 000.00 | | 193 361.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 565.00 | 18 385.00 | | 26 565.00 |
| |
| 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 | 12 177.00 | | | 12 177.00 |
I3 DECREASES Total Financial Fixed Assets | | | 915.00 | |
I4 DECREASES Grand Total | | | 12 177.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 262.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 262.00 | | | 11 262.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 915.00 | | | 915.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 613.00 | 397.00 | | 9 613.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 613.00 | 397.00 | | 9 613.00 |
| |
| 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 | 3 129.00 | 3 129.00 | | 3 129.00 |
8C Staff and Related Accounts | 5 531.00 | 5 531.00 | | 5 531.00 |
8D Social Security and Other Social Organizations | 3 715.00 | 3 715.00 | | 3 715.00 |
8E Income Taxes | 9 578.00 | 9 578.00 | | 9 578.00 |
VQ Other Taxes, Duties, and Similar Debts | 483.00 | 483.00 | | 483.00 |
VW VAT | 1 016.00 | 1 016.00 | | 1 016.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 451.00 | 23 451.00 | | 23 451.00 |
