| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 035.00 | 7 763.00 | 1 272.00 | 9 035.00 |
BJ TOTAL (I) | 9 035.00 | 7 763.00 | 1 272.00 | 9 035.00 |
BT Goods | 17 762.00 | | 17 762.00 | 17 762.00 |
BX Customers and related accounts | 13 332.00 | | 13 332.00 | 13 332.00 |
BZ Other receivables | 920.00 | | 920.00 | 920.00 |
CD Marketable securities | 10 200.00 | | 10 200.00 | 10 200.00 |
CF Cash and cash equivalents | 50 203.00 | | 50 203.00 | 50 203.00 |
CJ TOTAL (II) | 92 416.00 | | 92 416.00 | 92 416.00 |
CO Grand total (0 to V) | 101 451.00 | 7 763.00 | 93 688.00 | 101 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 200.00 | 38 200.00 | | 38 200.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 7 535.00 | 7 535.00 | | 7 535.00 |
DH Retained earnings | 18 580.00 | 35 073.00 | | 18 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 891.00 | 3 507.00 | | 9 891.00 |
DL TOTAL (I) | 78 017.00 | 88 126.00 | | 78 017.00 |
DV Miscellaneous Loans and Financial Debts (4) | 508.00 | 508.00 | | 508.00 |
DX Trade payables and related accounts | 10 634.00 | 9 577.00 | | 10 634.00 |
DY Tax and social security liabilities | 4 529.00 | 3 130.00 | | 4 529.00 |
EC TOTAL (IV) | 15 671.00 | 13 215.00 | | 15 671.00 |
EE Grand total (I to V) | 93 688.00 | 101 340.00 | | 93 688.00 |
EG Accrued income and payables due within one year | 15 671.00 | 13 215.00 | | 15 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 52 108.00 | 10 133.00 | 62 241.00 | 52 108.00 |
FJ Net sales | 52 108.00 | 10 133.00 | 62 241.00 | 52 108.00 |
FQ Other income | | | 306.00 | |
FR Total operating income (I) | | | 62 547.00 | |
FS Purchases of goods (including customs duties) | | | 36 364.00 | |
FT Inventory change (goods) | | | 1 776.00 | |
FW Other purchases and external expenses | | | 12 493.00 | |
FX Taxes, duties, and similar payments | | | 587.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 64.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 51 284.00 | |
GG - OPERATING RESULT (I - II) | | | 11 263.00 | |
GL Other interest and similar income | | | 374.00 | |
GP Total financial income (V) | | | 374.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 374.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 636.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 745.00 | 619.00 | | 1 745.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 921.00 | 65 754.00 | | 62 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 029.00 | 62 247.00 | | 53 029.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 891.00 | 3 507.00 | | 9 891.00 |
| |
| 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 | 9 035.00 | | | 9 035.00 |
I4 DECREASES Grand Total | | | 9 035.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 035.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 035.00 | | | 9 035.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 699.00 | 64.00 | | 7 699.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 699.00 | 64.00 | | 7 699.00 |
| |
| 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 | 10 634.00 | 10 634.00 | | 10 634.00 |
8E Income Taxes | 1 745.00 | 1 745.00 | | 1 745.00 |
UX Other trade receivables | 13 332.00 | | | 13 332.00 |
VB VAT | 920.00 | | | 920.00 |
VI Group and Associates | 508.00 | 508.00 | | 508.00 |
VQ Other Taxes, Duties, and Similar Debts | 292.00 | 292.00 | | 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 252.00 | 14 252.00 | | 14 252.00 |
VW VAT | 2 492.00 | 2 492.00 | | 2 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 671.00 | 15 671.00 | | 15 671.00 |
