| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 375.00 | 1 375.00 | | 1 375.00 |
AH Goodwill | 252 000.00 | | 252 000.00 | 252 000.00 |
AT Other tangible assets | 70 115.00 | 45 577.00 | 24 538.00 | 70 115.00 |
BH Other financial assets | 4 770.00 | | 4 770.00 | 4 770.00 |
BJ TOTAL (I) | 328 260.00 | 46 952.00 | 281 308.00 | 328 260.00 |
BL Raw materials, supplies | 1 000.00 | | 1 000.00 | 1 000.00 |
BT Goods | 379 809.00 | 13 409.00 | 366 399.00 | 379 809.00 |
BX Customers and related accounts | 18 438.00 | | 18 438.00 | 18 438.00 |
BZ Other receivables | 3 859.00 | | 3 859.00 | 3 859.00 |
CD Marketable securities | 75.00 | | 75.00 | 75.00 |
CF Cash and cash equivalents | 15 605.00 | | 15 605.00 | 15 605.00 |
CJ TOTAL (II) | 418 787.00 | 13 409.00 | 405 378.00 | 418 787.00 |
CO Grand total (0 to V) | 747 048.00 | 60 361.00 | 686 686.00 | 747 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 258 981.00 | | | 258 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 534.00 | | | 2 534.00 |
DL TOTAL (I) | 270 315.00 | | | 270 315.00 |
DU Loans and Debts from Credit Institutions (3) | 103 133.00 | | | 103 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 222 136.00 | | | 222 136.00 |
DX Trade payables and related accounts | 61 970.00 | | | 61 970.00 |
DY Tax and social security liabilities | 29 129.00 | | | 29 129.00 |
EC TOTAL (IV) | 416 370.00 | | | 416 370.00 |
EE Grand total (I to V) | 686 686.00 | | | 686 686.00 |
EG Accrued income and payables due within one year | 41 637.00 | | | 41 637.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30 461.00 | | | 30 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 527 872.00 | 1 987.00 | 529 859.00 | 527 872.00 |
FJ Net sales | 527 872.00 | 1 987.00 | 529 859.00 | 527 872.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 26 818.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 556 684.00 | |
FS Purchases of goods (including customs duties) | | | 380 935.00 | |
FT Inventory change (goods) | | | -3 630.00 | |
FU Purchases of raw materials and other supplies | | | 1 655.00 | |
FV Inventory change (raw materials and supplies) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 66 928.00 | |
FX Taxes, duties, and similar payments | | | 6 121.00 | |
FY Salaries and Wages | | | 73 611.00 | |
FZ Social Security Contributions | | | 5 674.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 787.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 13 409.00 | |
GE Other Expenses | | | 49.00 | |
GF Total Operating Expenses (II) | | | 548 042.00 | |
GG - OPERATING RESULT (I - II) | | | 8 641.00 | |
GR Interest and similar expenses | | | 5 648.00 | |
GU Total financial expenses (VI) | | | 5 648.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 373.00 | | | 373.00 |
HH Total exceptional expenses (VIII) | 373.00 | | | 373.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -373.00 | | | -373.00 |
HK Income tax | 87.00 | | | 87.00 |
HL TOTAL REVENUE (I + III + V + VII) | 556 685.00 | | | 556 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 554 151.00 | | | 554 151.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 534.00 | | | 2 534.00 |
| |
| 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 | 304 932.00 | | 23 327.00 | 304 932.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 770.00 | |
I4 DECREASES Grand Total | | | 328 260.00 | |
IO DECREASES Total including other intangible assets | | | 253 375.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 115.00 | |
KD ACQUISITIONS Total including other intangible assets | 253 375.00 | | | 253 375.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 46 787.00 | | 23 327.00 | 46 787.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 770.00 | | | 4 770.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 164.00 | 1 787.00 | | 45 164.00 |
PE DEPRECIATION Total including other intangible assets | 1 375.00 | | | 1 375.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 789.00 | 1 787.00 | | 43 789.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 26 818.00 | 13 409.00 | 26 818.00 | 26 818.00 |
7B Total provisions for depreciation | 26 818.00 | 13 409.00 | 26 818.00 | 26 818.00 |
7C Grand total | 26 818.00 | 13 409.00 | 26 818.00 | 26 818.00 |
UE of which provisions and reversals: - Operating | | 13 409.00 | 26 818.00 | |
| |
| 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 | 61 970.00 | 61 970.00 | | 61 970.00 |
8C Staff and Related Accounts | 5 537.00 | 5 537.00 | | 5 537.00 |
8D Social Security and Other Social Organizations | 5 188.00 | 5 188.00 | | 5 188.00 |
UT Other financial assets | 4 770.00 | | | 4 770.00 |
UX Other trade receivables | 18 438.00 | | | 18 438.00 |
VB VAT | 480.00 | | | 480.00 |
VG Loans with a maturity of up to one year at origin | 93 133.00 | 93 133.00 | | 93 133.00 |
VH Loans with a maturity of more than one year at origin | 10 000.00 | 10 000.00 | | 10 000.00 |
VI Group and Associates | 222 136.00 | 222 136.00 | | 222 136.00 |
VJ Loans taken out during the year | 32 161.00 | | | 32 161.00 |
VK Loans repaid during the year | 16 311.00 | | | 16 311.00 |
VM Income taxes | 2 141.00 | | | 2 141.00 |
VP Miscellaneous | 1 238.00 | | | 1 238.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 764.00 | 1 764.00 | | 1 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 067.00 | 22 297.00 | 4 770.00 | 27 067.00 |
VW VAT | 16 640.00 | 16 640.00 | | 16 640.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 416 370.00 | 416 370.00 | | 416 370.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 880.00 | | | 1 880.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 183.00 | | | 13 183.00 |
ST Other accounts | 28 189.00 | | | 28 189.00 |
XQ Rental, rental and co-ownership charges | 25 555.00 | | | 25 555.00 |
YP Average staff number | 3.00 | | | 3.00 |
YW Business tax | 4 241.00 | | | 4 241.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 121.00 | | | 6 121.00 |
YY Amount of VAT collected | 106 782.00 | | | 106 782.00 |
YZ Total deductible VAT on goods and services | 54 588.00 | | | 54 588.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 66 928.00 | | | 66 928.00 |
