| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 182 314.00 | | 182 314.00 | 182 314.00 |
BX Customers and related accounts | 1 635.00 | | 1 635.00 | 1 635.00 |
BZ Other receivables | 18 852.00 | | 18 852.00 | 18 852.00 |
CF Cash and cash equivalents | 47 386.00 | | 47 386.00 | 47 386.00 |
CH Prepaid expenses | 3 980.00 | | 3 980.00 | 3 980.00 |
CJ TOTAL (II) | 254 168.00 | | 254 168.00 | 254 168.00 |
CO Grand total (0 to V) | 254 168.00 | | 254 168.00 | 254 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 728.00 | | | 22 728.00 |
DL TOTAL (I) | 28 728.00 | | | 28 728.00 |
DU Loans and Debts from Credit Institutions (3) | 582.00 | | | 582.00 |
DX Trade payables and related accounts | 176 244.00 | | | 176 244.00 |
DY Tax and social security liabilities | 48 615.00 | | | 48 615.00 |
EC TOTAL (IV) | 225 440.00 | | | 225 440.00 |
EE Grand total (I to V) | 254 168.00 | | | 254 168.00 |
EG Accrued income and payables due within one year | 225 440.00 | | | 225 440.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 582.00 | | | 582.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 924 950.00 | |
FD Production sold - goods | | | 249 992.00 | |
FG Production sold - services | | | 4 999.00 | |
FJ Net sales | | | 1 179 942.00 | |
FQ Other income | | | 10 046.00 | |
FR Total operating income (I) | | | 1 189 987.00 | |
FS Purchases of goods (including customs duties) | | | 1 093 289.00 | |
FT Inventory change (goods) | | | -182 314.00 | |
FW Other purchases and external expenses | | | 103 496.00 | |
FX Taxes, duties, and similar payments | | | 4 678.00 | |
FY Salaries and Wages | | | 121 917.00 | |
FZ Social Security Contributions | | | 20 440.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 1 161 541.00 | |
GG - OPERATING RESULT (I - II) | | | 28 446.00 | |
GR Interest and similar expenses | | | 21.00 | |
GU Total financial expenses (VI) | | | 21.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 426.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 698.00 | | | 5 698.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 189 987.00 | | | 1 189 987.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 167 260.00 | | | 1 167 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 728.00 | | | 22 728.00 |
| |
| 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 | 176 244.00 | 176 244.00 | | 176 244.00 |
8D Social Security and Other Social Organizations | 48 615.00 | 48 615.00 | | 48 615.00 |
UX Other trade receivables | 1 635.00 | 1 635.00 | | 1 635.00 |
VG Loans with a maturity of up to one year at origin | 582.00 | 582.00 | | 582.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 852.00 | 18 852.00 | | 18 852.00 |
VS Prepaid expenses | 3 980.00 | 3 980.00 | | 3 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 467.00 | 24 467.00 | | 24 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 440.00 | 225 440.00 | | 225 440.00 |
