| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 158.00 | 4 158.00 | | 4 158.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 4 173.00 | 4 158.00 | 15.00 | 4 173.00 |
BT Goods | 119 170.00 | | 119 170.00 | 119 170.00 |
BX Customers and related accounts | 5 350.00 | | 5 350.00 | 5 350.00 |
BZ Other receivables | 13 485.00 | | 13 485.00 | 13 485.00 |
CF Cash and cash equivalents | 64 674.00 | | 64 674.00 | 64 674.00 |
CH Prepaid expenses | 3 547.00 | | 3 547.00 | 3 547.00 |
CJ TOTAL (II) | 206 226.00 | | 206 226.00 | 206 226.00 |
CO Grand total (0 to V) | 210 399.00 | 4 158.00 | 206 241.00 | 210 399.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DH Retained earnings | -55 824.00 | -86 414.00 | | -55 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 487.00 | 30 590.00 | | 73 487.00 |
DL TOTAL (I) | 24 263.00 | -49 224.00 | | 24 263.00 |
DU Loans and Debts from Credit Institutions (3) | | 19 629.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 550.00 | 2 300.00 | | 3 550.00 |
DX Trade payables and related accounts | 138 258.00 | 178 859.00 | | 138 258.00 |
DY Tax and social security liabilities | 39 971.00 | 32 617.00 | | 39 971.00 |
EA Other liabilities | 198.00 | 219.00 | | 198.00 |
EC TOTAL (IV) | 181 978.00 | 233 625.00 | | 181 978.00 |
EE Grand total (I to V) | 206 241.00 | 184 401.00 | | 206 241.00 |
EG Accrued income and payables due within one year | 181 978.00 | 233 625.00 | | 181 978.00 |
EI Including equity loans | 3 550.00 | | | 3 550.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 992 171.00 | |
FD Production sold - goods | | | 298 126.00 | |
FG Production sold - services | | | 997.00 | |
FJ Net sales | | | 2 291 294.00 | |
FQ Other income | | | 8 372.00 | |
FR Total operating income (I) | | | 2 299 666.00 | |
FS Purchases of goods (including customs duties) | | | 1 771 620.00 | |
FT Inventory change (goods) | | | 2 682.00 | |
FW Other purchases and external expenses | | | 211 281.00 | |
FX Taxes, duties, and similar payments | | | 9 069.00 | |
FY Salaries and Wages | | | 185 165.00 | |
FZ Social Security Contributions | | | 45 212.00 | |
GE Other Expenses | | | 909.00 | |
GF Total Operating Expenses (II) | | | 2 225 938.00 | |
GG - OPERATING RESULT (I - II) | | | 73 728.00 | |
GR Interest and similar expenses | | | 2 586.00 | |
GU Total financial expenses (VI) | | | 2 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 345.00 | 10 000.00 | | 2 345.00 |
HD Total exceptional income (VII) | 2 345.00 | 10 000.00 | | 2 345.00 |
HE Exceptional expenses on management operations | | 1 412.00 | | |
HH Total exceptional expenses (VIII) | | 1 412.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 345.00 | 8 588.00 | | 2 345.00 |
HK Income tax | | -133.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 302 011.00 | 2 015 329.00 | | 2 302 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 228 523.00 | 1 984 739.00 | | 2 228 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 487.00 | 30 590.00 | | 73 487.00 |
| |
| 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 | 4 173.00 | | | 4 173.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 4 173.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 158.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 158.00 | | | 4 158.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 158.00 | | | 4 158.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 158.00 | | | 4 158.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 550.00 | 3 550.00 | | 3 550.00 |
8B Suppliers and Related Accounts | 138 258.00 | 138 258.00 | | 138 258.00 |
8D Social Security and Other Social Organizations | 39 971.00 | 39 971.00 | | 39 971.00 |
8K Other liabilities (including liabilities related to repo transactions) | -3 352.00 | -3 352.00 | | -3 352.00 |
UX Other trade receivables | 5 350.00 | 5 350.00 | | 5 350.00 |
VI Group and Associates | 3 550.00 | 3 550.00 | | 3 550.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 485.00 | 13 485.00 | | 13 485.00 |
VS Prepaid expenses | 3 547.00 | 3 547.00 | | 3 547.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 382.00 | 22 382.00 | | 22 382.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 978.00 | 181 978.00 | | 181 978.00 |
