| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 7 460.00 | 754.00 | 6 706.00 | 7 460.00 |
AT Other tangible assets | 21 879.00 | 15 833.00 | 6 046.00 | 21 879.00 |
BH Other financial assets | 13 082.00 | | 13 082.00 | 13 082.00 |
BJ TOTAL (I) | 42 637.00 | 16 587.00 | 26 050.00 | 42 637.00 |
BT Goods | 72 321.00 | | 72 321.00 | 72 321.00 |
BV Advances and down payments on orders | 2 702.00 | | 2 702.00 | 2 702.00 |
BX Customers and related accounts | 146 755.00 | | 146 755.00 | 146 755.00 |
BZ Other receivables | 25 196.00 | | 25 196.00 | 25 196.00 |
CF Cash and cash equivalents | 84 544.00 | | 84 544.00 | 84 544.00 |
CJ TOTAL (II) | 331 518.00 | | 331 518.00 | 331 518.00 |
CO Grand total (0 to V) | 374 155.00 | 16 587.00 | 357 567.00 | 374 155.00 |
CP Shares due in less than one year | 13 082.00 | | | 13 082.00 |
CU Other investments | 216.00 | | 216.00 | 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DH Retained earnings | 31 956.00 | | | 31 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 125.00 | | | 18 125.00 |
DL TOTAL (I) | 65 081.00 | | | 65 081.00 |
DU Loans and Debts from Credit Institutions (3) | 72 028.00 | | | 72 028.00 |
DX Trade payables and related accounts | 201 492.00 | | | 201 492.00 |
DY Tax and social security liabilities | 17 475.00 | | | 17 475.00 |
DZ Fixed asset liabilities and related accounts | 1 492.00 | | | 1 492.00 |
EC TOTAL (IV) | 292 486.00 | | | 292 486.00 |
EE Grand total (I to V) | 357 567.00 | | | 357 567.00 |
EG Accrued income and payables due within one year | 292 486.00 | | | 292 486.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 35 152.00 | | | 35 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 095 813.00 | | 1 095 813.00 | 1 095 813.00 |
FJ Net sales | 1 095 813.00 | | 1 095 813.00 | 1 095 813.00 |
FQ Other income | | | 47.00 | |
FR Total operating income (I) | | | 1 095 860.00 | |
FS Purchases of goods (including customs duties) | | | 902 371.00 | |
FT Inventory change (goods) | | | 12 680.00 | |
FU Purchases of raw materials and other supplies | | | 195.00 | |
FW Other purchases and external expenses | | | 98 936.00 | |
FX Taxes, duties, and similar payments | | | 2 009.00 | |
FY Salaries and Wages | | | 33 198.00 | |
FZ Social Security Contributions | | | 5 451.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 756.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 1 057 605.00 | |
GG - OPERATING RESULT (I - II) | | | 38 255.00 | |
GR Interest and similar expenses | | | 4 969.00 | |
GU Total financial expenses (VI) | | | 4 969.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 287.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 625.00 | | | 5 625.00 |
HD Total exceptional income (VII) | 5 625.00 | | | 5 625.00 |
HE Exceptional expenses on management operations | 16 446.00 | | | 16 446.00 |
HF Exceptional expenses on capital transactions | 988.00 | | | 988.00 |
HH Total exceptional expenses (VIII) | 17 434.00 | | | 17 434.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 808.00 | | | -11 808.00 |
HK Income tax | 3 353.00 | | | 3 353.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 101 486.00 | | | 1 101 486.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 083 360.00 | | | 1 083 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 125.00 | | | 18 125.00 |
| |
| 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 | 35 157.00 | | 7 481.00 | 35 157.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 298.00 | |
I4 DECREASES Grand Total | | | 42 637.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 339.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 879.00 | | 7 460.00 | 21 879.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 278.00 | | 21.00 | 13 278.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 077.00 | 2 756.00 | 246.00 | 14 077.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 077.00 | 2 756.00 | 246.00 | 14 077.00 |
| |
| 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 | 201 492.00 | 201 492.00 | | 201 492.00 |
8C Staff and Related Accounts | 2 300.00 | 2 300.00 | | 2 300.00 |
8D Social Security and Other Social Organizations | 11 821.00 | 11 821.00 | | 11 821.00 |
8E Income Taxes | 3 353.00 | 3 353.00 | | 3 353.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 492.00 | 1 492.00 | | 1 492.00 |
UT Other financial assets | 13 082.00 | 13 082.00 | | 13 082.00 |
UX Other trade receivables | 140 852.00 | | | 140 852.00 |
VA Doubtful or disputed receivables | 5 903.00 | | | 5 903.00 |
VB VAT | 11 713.00 | | | 11 713.00 |
VH Loans with a maturity of more than one year at origin | 72 028.00 | 72 028.00 | | 72 028.00 |
VJ Loans taken out during the year | 8 500.00 | | | 8 500.00 |
VK Loans repaid during the year | 20 393.00 | | | 20 393.00 |
VM Income taxes | 1 507.00 | | | 1 507.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 975.00 | | | 11 975.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 032.00 | 185 032.00 | | 185 032.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 486.00 | 292 486.00 | | 292 486.00 |
| |
| 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 | 2 009.00 | | | 2 009.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2.00 | | | 2.00 |
ST Other accounts | 41 014.00 | | | 41 014.00 |
XQ Rental, rental and co-ownership charges | 51 976.00 | | | 51 976.00 |
YT Subcontracting | 5 944.00 | | | 5 944.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 009.00 | | | 2 009.00 |
YY Amount of VAT collected | 67 879.00 | | | 67 879.00 |
YZ Total deductible VAT on goods and services | 72 379.00 | | | 72 379.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 98 936.00 | | | 98 936.00 |
