| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 10 980.00 | | 10 980.00 | 10 980.00 |
AT Other tangible assets | 618.00 | 481.00 | 137.00 | 618.00 |
BH Other financial assets | 194.00 | | 194.00 | 194.00 |
BJ TOTAL (I) | 11 792.00 | 481.00 | 11 311.00 | 11 792.00 |
BX Customers and related accounts | 204 624.00 | 946.00 | 203 678.00 | 204 624.00 |
BZ Other receivables | 9 168.00 | | 9 168.00 | 9 168.00 |
CF Cash and cash equivalents | 11 796.00 | | 11 796.00 | 11 796.00 |
CJ TOTAL (II) | 225 588.00 | 946.00 | 224 642.00 | 225 588.00 |
CO Grand total (0 to V) | 237 380.00 | 1 426.00 | 235 953.00 | 237 380.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 1 492.00 | | | 1 492.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 204.00 | | | 23 204.00 |
DL TOTAL (I) | 64 696.00 | | | 64 696.00 |
DX Trade payables and related accounts | 83 849.00 | | | 83 849.00 |
DY Tax and social security liabilities | 19 937.00 | | | 19 937.00 |
EA Other liabilities | 67 471.00 | | | 67 471.00 |
EC TOTAL (IV) | 171 257.00 | | | 171 257.00 |
EE Grand total (I to V) | 235 953.00 | | | 235 953.00 |
EG Accrued income and payables due within one year | 171 257.00 | | | 171 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 236 811.00 | | 1 236 811.00 | 1 236 811.00 |
FG Production sold - services | 3 842.00 | | 3 842.00 | 3 842.00 |
FJ Net sales | 1 240 653.00 | | 1 240 653.00 | 1 240 653.00 |
FQ Other income | | | 724.00 | |
FR Total operating income (I) | | | 1 241 377.00 | |
FS Purchases of goods (including customs duties) | | | 815 852.00 | |
FU Purchases of raw materials and other supplies | | | 528.00 | |
FW Other purchases and external expenses | | | 329 428.00 | |
FX Taxes, duties, and similar payments | | | 1 688.00 | |
FY Salaries and Wages | | | 38 615.00 | |
FZ Social Security Contributions | | | 14 626.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 206.00 | |
GE Other Expenses | | | 532.00 | |
GF Total Operating Expenses (II) | | | 1 201 475.00 | |
GG - OPERATING RESULT (I - II) | | | 39 902.00 | |
GR Interest and similar expenses | | | 6 254.00 | |
GU Total financial expenses (VI) | | | 6 254.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 444.00 | | | 10 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 241 377.00 | | | 1 241 377.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 218 173.00 | | | 1 218 173.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 204.00 | | | 23 204.00 |
| |
| 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 | 812.00 | | 10 980.00 | 812.00 |
I3 DECREASES Total Financial Fixed Assets | | | 194.00 | |
I4 DECREASES Grand Total | | | 11 792.00 | |
IO DECREASES Total including other intangible assets | | | 10 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 618.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 10 980.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 618.00 | | | 618.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 194.00 | | | 194.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 275.00 | 206.00 | | 275.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 275.00 | 206.00 | | 275.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 946.00 | | | 946.00 |
7B Total provisions for depreciation | 946.00 | | | 946.00 |
7C Grand total | 946.00 | | | 946.00 |
| |
| 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 | 83 849.00 | 83 849.00 | | 83 849.00 |
8D Social Security and Other Social Organizations | 7 381.00 | 7 381.00 | | 7 381.00 |
8E Income Taxes | 503.00 | 503.00 | | 503.00 |
8K Other liabilities (including liabilities related to repo transactions) | 67 471.00 | 67 471.00 | | 67 471.00 |
UT Other financial assets | 194.00 | | | 194.00 |
UX Other trade receivables | 202 836.00 | | | 202 836.00 |
VA Doubtful or disputed receivables | 1 788.00 | | | 1 788.00 |
VB VAT | 9 168.00 | | | 9 168.00 |
VQ Other Taxes, Duties, and Similar Debts | 738.00 | 738.00 | | 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 213 986.00 | 213 792.00 | 194.00 | 213 986.00 |
VW VAT | 11 315.00 | 11 315.00 | | 11 315.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 257.00 | 171 257.00 | | 171 257.00 |
