| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 100.00 | | 100.00 | 100.00 |
BT Goods | 53 466.00 | | 53 466.00 | 53 466.00 |
BX Customers and related accounts | 4 280.00 | | 4 280.00 | 4 280.00 |
BZ Other receivables | 4 349.00 | | 4 349.00 | 4 349.00 |
CF Cash and cash equivalents | 166 240.00 | | 166 240.00 | 166 240.00 |
CH Prepaid expenses | 441.00 | | 441.00 | 441.00 |
CJ TOTAL (II) | 228 776.00 | | 228 776.00 | 228 776.00 |
CO Grand total (0 to V) | 228 876.00 | | 228 876.00 | 228 876.00 |
| |
| 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 |
DG Other reserves | 71 315.00 | 34 452.00 | | 71 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 300.00 | 36 862.00 | | 44 300.00 |
DL TOTAL (I) | 122 214.00 | 77 915.00 | | 122 214.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 898.00 | | |
DX Trade payables and related accounts | 81 977.00 | 60 687.00 | | 81 977.00 |
DY Tax and social security liabilities | 24 685.00 | 31 015.00 | | 24 685.00 |
EC TOTAL (IV) | 106 662.00 | 93 600.00 | | 106 662.00 |
EE Grand total (I to V) | 228 876.00 | 171 514.00 | | 228 876.00 |
EG Accrued income and payables due within one year | 106 662.00 | 93 600.00 | | 106 662.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 282 946.00 | |
FG Production sold - services | | | 9 373.00 | |
FJ Net sales | | | 1 292 319.00 | |
FQ Other income | | | 2 786.00 | |
FR Total operating income (I) | | | 1 295 105.00 | |
FS Purchases of goods (including customs duties) | | | 971 036.00 | |
FT Inventory change (goods) | | | -6 483.00 | |
FW Other purchases and external expenses | | | 144 957.00 | |
FX Taxes, duties, and similar payments | | | 2 976.00 | |
FY Salaries and Wages | | | 102 009.00 | |
FZ Social Security Contributions | | | 22 725.00 | |
GE Other Expenses | | | 129.00 | |
GF Total Operating Expenses (II) | | | 1 237 348.00 | |
GG - OPERATING RESULT (I - II) | | | 57 758.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 758.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 510.00 | 11 581.00 | | 510.00 |
HD Total exceptional income (VII) | 510.00 | 11 581.00 | | 510.00 |
HE Exceptional expenses on management operations | 3 038.00 | 5 509.00 | | 3 038.00 |
HH Total exceptional expenses (VIII) | 3 038.00 | 5 509.00 | | 3 038.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 528.00 | 6 072.00 | | -2 528.00 |
HK Income tax | 10 930.00 | 9 595.00 | | 10 930.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 295 616.00 | 1 060 820.00 | | 1 295 616.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 251 316.00 | 1 023 957.00 | | 1 251 316.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 300.00 | 36 862.00 | | 44 300.00 |
| |
| 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 | 100.00 | | | 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 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 | 81 977.00 | 81 977.00 | | 81 977.00 |
8D Social Security and Other Social Organizations | 24 685.00 | 24 685.00 | | 24 685.00 |
UT Other financial assets | 100.00 | | 100.00 | 100.00 |
UX Other trade receivables | 4 280.00 | 4 280.00 | | 4 280.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 349.00 | 4 349.00 | | 4 349.00 |
VS Prepaid expenses | 441.00 | 441.00 | | 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 170.00 | 9 070.00 | 100.00 | 9 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 662.00 | 106 662.00 | | 106 662.00 |
