| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 334.00 | 1 334.00 | | 1 334.00 |
BJ TOTAL (I) | 1 834.00 | 1 334.00 | 500.00 | 1 834.00 |
BT Goods | 2 909 229.00 | | 2 909 229.00 | 2 909 229.00 |
BX Customers and related accounts | 27 360.00 | | 27 360.00 | 27 360.00 |
BZ Other receivables | 151 603.00 | | 151 603.00 | 151 603.00 |
CF Cash and cash equivalents | 2 139 507.00 | | 2 139 507.00 | 2 139 507.00 |
CH Prepaid expenses | 7.00 | | 7.00 | 7.00 |
CJ TOTAL (II) | 5 227 706.00 | | 5 227 706.00 | 5 227 706.00 |
CO Grand total (0 to V) | 5 229 540.00 | 1 334.00 | 5 228 206.00 | 5 229 540.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 94 932.00 | 94 932.00 | | 94 932.00 |
DB Share, merger, contribution premiums, etc. | 53 941.00 | 53 941.00 | | 53 941.00 |
DD Legal reserve (1) | 9 493.00 | 9 302.00 | | 9 493.00 |
DG Other reserves | 1 379 355.00 | 1 129 667.00 | | 1 379 355.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 650 191.00 | 400 188.00 | | 650 191.00 |
DL TOTAL (I) | 2 187 913.00 | 1 688 030.00 | | 2 187 913.00 |
DU Loans and Debts from Credit Institutions (3) | 2 142 678.00 | 1 424 563.00 | | 2 142 678.00 |
DX Trade payables and related accounts | 662 712.00 | 573 746.00 | | 662 712.00 |
DY Tax and social security liabilities | 159 695.00 | 315 148.00 | | 159 695.00 |
EA Other liabilities | 75 209.00 | 61 745.00 | | 75 209.00 |
EC TOTAL (IV) | 3 040 294.00 | 2 375 203.00 | | 3 040 294.00 |
EE Grand total (I to V) | 5 228 206.00 | 4 063 234.00 | | 5 228 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 601 436.00 | | 4 601 436.00 | 4 601 436.00 |
FG Production sold - services | 46 054.00 | | 46 054.00 | 46 054.00 |
FJ Net sales | 4 647 490.00 | | 4 647 490.00 | 4 647 490.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 810.00 | |
FQ Other income | | | 7 175.00 | |
FR Total operating income (I) | | | 4 661 475.00 | |
FS Purchases of goods (including customs duties) | | | 3 181 684.00 | |
FT Inventory change (goods) | | | -507 155.00 | |
FW Other purchases and external expenses | | | 701 175.00 | |
FX Taxes, duties, and similar payments | | | 25 583.00 | |
FY Salaries and Wages | | | 176 450.00 | |
FZ Social Security Contributions | | | 73 689.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 141.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 3 651 574.00 | |
GG - OPERATING RESULT (I - II) | | | 1 009 901.00 | |
GH Attributed profit or transferred loss (III) | | | 2 055.00 | |
GI Supported loss or transferred profit (IV) | | | 136 893.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 121 106.00 | |
GL Other interest and similar income | | | 1 190.00 | |
GP Total financial income (V) | | | 122 296.00 | |
GR Interest and similar expenses | | | 75 445.00 | |
GU Total financial expenses (VI) | | | 75 445.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 851.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 921 915.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 25 305.00 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 25 305.00 | | 1.00 |
HE Exceptional expenses on management operations | 180.00 | 9 210.00 | | 180.00 |
HF Exceptional expenses on capital transactions | 3 031.00 | | | 3 031.00 |
HH Total exceptional expenses (VIII) | 3 211.00 | 9 210.00 | | 3 211.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 211.00 | 16 095.00 | | -3 211.00 |
HK Income tax | 268 513.00 | 256 354.00 | | 268 513.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 785 827.00 | 2 540 611.00 | | 4 785 827.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 135 636.00 | 2 140 423.00 | | 4 135 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 650 191.00 | 400 188.00 | | 650 191.00 |
| |
| 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 | 2 834.00 | | | 2 834.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 000.00 | 500.00 | |
I4 DECREASES Grand Total | | 1 000.00 | 1 834.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 333.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 334.00 | | | 1 334.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500.00 | | | 1 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 193.00 | 141.00 | | 1 193.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 193.00 | 141.00 | | 1 193.00 |
| |
| 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 | 662 712.00 | 662 712.00 | | 662 712.00 |
8C Staff and Related Accounts | 87 393.00 | 87 393.00 | | 87 393.00 |
8D Social Security and Other Social Organizations | 55 080.00 | 55 080.00 | | 55 080.00 |
8E Income Taxes | 12 156.00 | 12 156.00 | | 12 156.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75 209.00 | 75 209.00 | | 75 209.00 |
UX Other trade receivables | 27 360.00 | | | 27 360.00 |
VB VAT | 121 508.00 | | | 121 508.00 |
VC Group and associates | 8 210.00 | | | 8 210.00 |
VH Loans with a maturity of more than one year at origin | 2 142 678.00 | 4 952.00 | 2 137 726.00 | 2 142 678.00 |
VJ Loans taken out during the year | 2 732 726.00 | | | 2 732 726.00 |
VK Loans repaid during the year | 2 015 039.00 | | | 2 015 039.00 |
VQ Other Taxes, Duties, and Similar Debts | 606.00 | 606.00 | | 606.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 885.00 | | | 21 885.00 |
VS Prepaid expenses | 7.00 | | | 7.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178 970.00 | 178 970.00 | | 178 970.00 |
VW VAT | 4 460.00 | 4 460.00 | | 4 460.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 040 294.00 | 902 568.00 | 2 137 726.00 | 3 040 294.00 |
