| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 139 593.00 | | 139 593.00 | 139 593.00 |
BX Customers and related accounts | 3 484.00 | | 3 484.00 | 3 484.00 |
BZ Other receivables | 24 212.00 | | 24 212.00 | 24 212.00 |
CF Cash and cash equivalents | 105 717.00 | | 105 717.00 | 105 717.00 |
CH Prepaid expenses | 3 410.00 | | 3 410.00 | 3 410.00 |
CJ TOTAL (II) | 276 415.00 | | 276 415.00 | 276 415.00 |
CO Grand total (0 to V) | 276 415.00 | | 276 415.00 | 276 415.00 |
| |
| 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) | 44 847.00 | | | 44 847.00 |
DL TOTAL (I) | 50 847.00 | | | 50 847.00 |
DX Trade payables and related accounts | 198 150.00 | | | 198 150.00 |
DY Tax and social security liabilities | 27 418.00 | | | 27 418.00 |
EC TOTAL (IV) | 225 569.00 | | | 225 569.00 |
EE Grand total (I to V) | 276 415.00 | | | 276 415.00 |
EG Accrued income and payables due within one year | 225 569.00 | | | 225 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 002 392.00 | |
FD Production sold - goods | | | 241 524.00 | |
FG Production sold - services | | | 5 196.00 | |
FJ Net sales | | | 2 249 112.00 | |
FQ Other income | | | 14 901.00 | |
FR Total operating income (I) | | | 2 264 013.00 | |
FS Purchases of goods (including customs duties) | | | 2 041 038.00 | |
FT Inventory change (goods) | | | -139 593.00 | |
FW Other purchases and external expenses | | | 153 365.00 | |
FX Taxes, duties, and similar payments | | | 3 641.00 | |
FY Salaries and Wages | | | 140 560.00 | |
FZ Social Security Contributions | | | 26 726.00 | |
GE Other Expenses | | | 436.00 | |
GF Total Operating Expenses (II) | | | 2 226 173.00 | |
GG - OPERATING RESULT (I - II) | | | 37 839.00 | |
GR Interest and similar expenses | | | 129.00 | |
GU Total financial expenses (VI) | | | 129.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 16 200.00 | | | 16 200.00 |
HD Total exceptional income (VII) | 16 200.00 | | | 16 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 16 200.00 | | | 16 200.00 |
HK Income tax | 9 064.00 | | | 9 064.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 280 213.00 | | | 2 280 213.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 235 366.00 | | | 2 235 366.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 847.00 | | | 44 847.00 |
| |
| 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 | 198 150.00 | 198 150.00 | | 198 150.00 |
8D Social Security and Other Social Organizations | 27 418.00 | 27 418.00 | | 27 418.00 |
UX Other trade receivables | 3 484.00 | 3 484.00 | | 3 484.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 212.00 | 24 212.00 | | 24 212.00 |
VS Prepaid expenses | 3 410.00 | 3 410.00 | | 3 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 105.00 | 31 105.00 | | 31 105.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 569.00 | 225 569.00 | | 225 569.00 |
