| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 734.00 | 1 720.00 | 14.00 | 1 734.00 |
BJ TOTAL (I) | 1 734.00 | 1 720.00 | 14.00 | 1 734.00 |
BL Raw materials, supplies | | | | |
BT Goods | 105 000.00 | | 105 000.00 | 105 000.00 |
BZ Other receivables | 57 232.00 | | 57 232.00 | 57 232.00 |
CF Cash and cash equivalents | 121 844.00 | | 121 844.00 | 121 844.00 |
CJ TOTAL (II) | 284 076.00 | | 284 076.00 | 284 076.00 |
CO Grand total (0 to V) | 285 810.00 | 1 720.00 | 284 090.00 | 285 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 408.00 | -38 729.00 | | 76 408.00 |
DL TOTAL (I) | 84 658.00 | -30 479.00 | | 84 658.00 |
DU Loans and Debts from Credit Institutions (3) | 92 190.00 | 681 609.00 | | 92 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 53 520.00 | | |
DX Trade payables and related accounts | 10 742.00 | 780.00 | | 10 742.00 |
DY Tax and social security liabilities | 74 745.00 | 11 500.00 | | 74 745.00 |
EA Other liabilities | 21 755.00 | 19 844.00 | | 21 755.00 |
EC TOTAL (IV) | 199 432.00 | 767 254.00 | | 199 432.00 |
EE Grand total (I to V) | 284 090.00 | 736 775.00 | | 284 090.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 819 555.00 | | 819 555.00 | 819 555.00 |
FJ Net sales | 819 555.00 | | 819 555.00 | 819 555.00 |
FQ Other income | | | 1 681.00 | |
FR Total operating income (I) | | | 821 236.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 609 100.00 | |
FW Other purchases and external expenses | | | 93 655.00 | |
FX Taxes, duties, and similar payments | | | 3 843.00 | |
FZ Social Security Contributions | | | 25 676.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 732 274.00 | |
GG - OPERATING RESULT (I - II) | | | 88 962.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 12 554.00 | |
GU Total financial expenses (VI) | | | 12 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 554.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 408.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4 403.00 | | |
HH Total exceptional expenses (VIII) | | 4 403.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 403.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 821 236.00 | 1 645.00 | | 821 236.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 744 828.00 | 40 374.00 | | 744 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 408.00 | -38 729.00 | | 76 408.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 720.00 | | | 1 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 720.00 | | | 1 720.00 |
| |
| 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 | 10 742.00 | 10 742.00 | | 10 742.00 |
8D Social Security and Other Social Organizations | 31 900.00 | 31 900.00 | | 31 900.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 755.00 | 21 755.00 | | 21 755.00 |
VB VAT | 15 110.00 | 15 110.00 | | 15 110.00 |
VC Group and associates | 14 033.00 | 14 033.00 | | 14 033.00 |
VH Loans with a maturity of more than one year at origin | 92 190.00 | | 92 190.00 | 92 190.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 140.00 | 1 140.00 | | 1 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 283.00 | 30 283.00 | | 30 283.00 |
VW VAT | 42 845.00 | 42 845.00 | | 42 845.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 199 432.00 | 107 242.00 | 92 190.00 | 199 432.00 |
