| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 997.00 | 997.00 | | 997.00 |
AT Other tangible assets | 1 330.00 | 1 330.00 | | 1 330.00 |
BD Other fixed assets | 1 014.00 | | 1 014.00 | 1 014.00 |
BF Loans | 46 464.00 | | 46 464.00 | 46 464.00 |
BJ TOTAL (I) | 49 806.00 | 2 327.00 | 47 478.00 | 49 806.00 |
BX Customers and related accounts | 453 820.00 | | 453 820.00 | 453 820.00 |
BZ Other receivables | 24 880.00 | | 24 880.00 | 24 880.00 |
CF Cash and cash equivalents | 629 575.00 | | 629 575.00 | 629 575.00 |
CH Prepaid expenses | 17 469.00 | | 17 469.00 | 17 469.00 |
CJ TOTAL (II) | 1 125 744.00 | | 1 125 744.00 | 1 125 744.00 |
CO Grand total (0 to V) | 1 175 550.00 | 2 327.00 | 1 173 223.00 | 1 175 550.00 |
CP Shares due in less than one year | -24 169.00 | | | -24 169.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 245 408.00 | 194 560.00 | | 245 408.00 |
DB Share, merger, contribution premiums, etc. | 121 614.00 | 121 614.00 | | 121 614.00 |
DD Legal reserve (1) | 12 677.00 | 12 656.00 | | 12 677.00 |
DE Statutory or contractual reserves | 224 315.00 | 223 906.00 | | 224 315.00 |
DG Other reserves | 179 470.00 | | | 179 470.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 399.00 | 431.00 | | 12 399.00 |
DL TOTAL (I) | 795 884.00 | 553 167.00 | | 795 884.00 |
DU Loans and Debts from Credit Institutions (3) | 900.00 | | | 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 310.00 | 222.00 | | 310.00 |
DX Trade payables and related accounts | 328 175.00 | 194 999.00 | | 328 175.00 |
DY Tax and social security liabilities | 18 728.00 | 20 108.00 | | 18 728.00 |
EA Other liabilities | 29 226.00 | 1 670.00 | | 29 226.00 |
EC TOTAL (IV) | 377 339.00 | 216 999.00 | | 377 339.00 |
EE Grand total (I to V) | 1 173 223.00 | 770 165.00 | | 1 173 223.00 |
EG Accrued income and payables due within one year | 377 339.00 | 216 999.00 | | 377 339.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 934 450.00 | | 10 934 450.00 | 10 934 450.00 |
FG Production sold - services | 184 143.00 | | 184 143.00 | 184 143.00 |
FJ Net sales | 11 118 593.00 | | 11 118 593.00 | 11 118 593.00 |
FO Operating subsidies | | | 5 000.00 | |
FQ Other income | | | 8 600.00 | |
FR Total operating income (I) | | | 11 132 193.00 | |
FS Purchases of goods (including customs duties) | | | 10 934 157.00 | |
FW Other purchases and external expenses | | | 124 012.00 | |
FX Taxes, duties, and similar payments | | | 317.00 | |
FY Salaries and Wages | | | 45 974.00 | |
FZ Social Security Contributions | | | 18 521.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 122 982.00 | |
GG - OPERATING RESULT (I - II) | | | 9 211.00 | |
GK Income from other securities and fixed asset receivables | | | 12.00 | |
GL Other interest and similar income | | | 6 055.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 6 067.00 | |
GR Interest and similar expenses | | | 48.00 | |
GU Total financial expenses (VI) | | | 48.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 63.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 63.00 | | 1.00 |
HE Exceptional expenses on management operations | 1.00 | 11.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 11.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 51.00 | | |
HK Income tax | 2 831.00 | | | 2 831.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 138 261.00 | 7 584 735.00 | | 11 138 261.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 125 862.00 | 7 584 305.00 | | 11 125 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 399.00 | 431.00 | | 12 399.00 |
| |
| 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 | 4 993.00 | | 46 464.00 | 4 993.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 652.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 652.00 | 47 478.00 | |
I4 DECREASES Grand Total | | 1 652.00 | 49 806.00 | |
IO DECREASES Total including other intangible assets | | | 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 330.00 | |
KD ACQUISITIONS Total including other intangible assets | 997.00 | | | 997.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 330.00 | | | 1 330.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 666.00 | | 46 464.00 | 2 666.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 327.00 | | | 2 327.00 |
PE DEPRECIATION Total including other intangible assets | 997.00 | | | 997.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 330.00 | | | 1 330.00 |
| |
| 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 | 328 175.00 | 328 175.00 | | 328 175.00 |
8C Staff and Related Accounts | 6 057.00 | 6 057.00 | | 6 057.00 |
8D Social Security and Other Social Organizations | 12 323.00 | 12 323.00 | | 12 323.00 |
8E Income Taxes | 31.00 | 31.00 | | 31.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 226.00 | 29 226.00 | | 29 226.00 |
UP Loans | 46 464.00 | 24 169.00 | | 46 464.00 |
UX Other trade receivables | 453 820.00 | | | 453 820.00 |
VB VAT | 6 480.00 | | | 6 480.00 |
VG Loans with a maturity of up to one year at origin | 900.00 | 900.00 | | 900.00 |
VI Group and Associates | 310.00 | 310.00 | | 310.00 |
VQ Other Taxes, Duties, and Similar Debts | 317.00 | 317.00 | | 317.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 400.00 | | | 18 400.00 |
VS Prepaid expenses | 17 469.00 | | | 17 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 542 633.00 | 515 338.00 | 27 295.00 | 542 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 377 339.00 | 377 339.00 | | 377 339.00 |
| |
| 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 | 317.00 | -830.00 | | 317.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 57 559.00 | 31 305.00 | | 57 559.00 |
ST Other accounts | 46 200.00 | 36 072.00 | | 46 200.00 |
XQ Rental, rental and co-ownership charges | 4 253.00 | 4 253.00 | | 4 253.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YU External personnel | 16 000.00 | 16 000.00 | | 16 000.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 317.00 | -830.00 | | 317.00 |
YY Amount of VAT collected | 1 119 410.00 | 756 411.00 | | 1 119 410.00 |
YZ Total deductible VAT on goods and services | 1 126 103.00 | 767 971.00 | | 1 126 103.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 124 012.00 | 87 630.00 | | 124 012.00 |
