| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 818 987.00 | 1 679.00 | 817 307.00 | 818 987.00 |
BZ Other receivables | 5 279 000.00 | | 5 279 000.00 | 5 279 000.00 |
CF Cash and cash equivalents | 1 146.00 | | 1 146.00 | 1 146.00 |
CJ TOTAL (II) | 6 099 133.00 | 1 679.00 | 6 097 453.00 | 6 099 133.00 |
CO Grand total (0 to V) | 6 099 133.00 | 1 679.00 | 6 097 453.00 | 6 099 133.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 36 011.00 | 27 354.00 | | 36 011.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 593.00 | 8 657.00 | | 3 593.00 |
DL TOTAL (I) | 61 604.00 | 58 011.00 | | 61 604.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 699 755.00 | 7 372 820.00 | | 1 699 755.00 |
DX Trade payables and related accounts | 4 326 118.00 | 3 119 150.00 | | 4 326 118.00 |
DY Tax and social security liabilities | 9 976.00 | 4 755.00 | | 9 976.00 |
EC TOTAL (IV) | 6 035 849.00 | 10 496 725.00 | | 6 035 849.00 |
EE Grand total (I to V) | 6 097 453.00 | 10 554 736.00 | | 6 097 453.00 |
EG Accrued income and payables due within one year | | 10 496 725.00 | | |
EI Including equity loans | 1 699 755.00 | | | 1 699 755.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 22 639 377.00 | | 22 639 377.00 | 22 639 377.00 |
FG Production sold - services | 74 605.00 | | 74 605.00 | 74 605.00 |
FJ Net sales | 22 713 982.00 | | 22 713 982.00 | 22 713 982.00 |
FQ Other income | | | 50.00 | |
FR Total operating income (I) | | | 22 714 032.00 | |
FS Purchases of goods (including customs duties) | | | 22 634 835.00 | |
FU Purchases of raw materials and other supplies | | | 4 678.00 | |
FW Other purchases and external expenses | | | 43 816.00 | |
FX Taxes, duties, and similar payments | | | 6 379.00 | |
GE Other Expenses | | | 993.00 | |
GF Total Operating Expenses (II) | | | 22 690 700.00 | |
GG - OPERATING RESULT (I - II) | | | 23 332.00 | |
GR Interest and similar expenses | | | 16 305.00 | |
GU Total financial expenses (VI) | | | 16 305.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 433.00 | 3 366.00 | | 3 433.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 714 032.00 | 12 193 023.00 | | 22 714 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 710 439.00 | 12 184 366.00 | | 22 710 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 593.00 | 8 657.00 | | 3 593.00 |
| |
| 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 | 4 326 118.00 | 4 326 118.00 | | 4 326 118.00 |
8D Social Security and Other Social Organizations | 9 976.00 | 9 976.00 | | 9 976.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 699 755.00 | 1 699 755.00 | | 1 699 755.00 |
UX Other trade receivables | 818 987.00 | 818 987.00 | | 818 987.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 279 000.00 | 5 279 000.00 | | 5 279 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 097 987.00 | 6 097 987.00 | | 6 097 987.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 035 849.00 | 6 035 849.00 | | 6 035 849.00 |
