| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 501.00 | 7 501.00 | | 7 501.00 |
AR Technical installations, industrial equipment and tools | 3 720.00 | 3 720.00 | | 3 720.00 |
AT Other tangible assets | 20 853.00 | 19 616.00 | 1 237.00 | 20 853.00 |
BH Other financial assets | 350.00 | | 350.00 | 350.00 |
BJ TOTAL (I) | 32 424.00 | 30 837.00 | 1 587.00 | 32 424.00 |
BT Goods | 75 027.00 | | 75 027.00 | 75 027.00 |
BX Customers and related accounts | 2 757 306.00 | 44 156.00 | 2 713 150.00 | 2 757 306.00 |
BZ Other receivables | 113 153.00 | | 113 153.00 | 113 153.00 |
CF Cash and cash equivalents | 499 408.00 | | 499 408.00 | 499 408.00 |
CH Prepaid expenses | 4 644.00 | | 4 644.00 | 4 644.00 |
CJ TOTAL (II) | 3 449 538.00 | 44 156.00 | 3 405 382.00 | 3 449 538.00 |
CO Grand total (0 to V) | 3 481 963.00 | 74 993.00 | 3 406 970.00 | 3 481 963.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 800 634.00 | 675 979.00 | | 800 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 277.00 | 124 656.00 | | 149 277.00 |
DL TOTAL (I) | 1 059 912.00 | 910 634.00 | | 1 059 912.00 |
DX Trade payables and related accounts | 1 759 491.00 | 1 683 196.00 | | 1 759 491.00 |
DY Tax and social security liabilities | 196 960.00 | 195 916.00 | | 196 960.00 |
EA Other liabilities | 390 607.00 | 495 865.00 | | 390 607.00 |
EC TOTAL (IV) | 2 347 058.00 | 2 374 977.00 | | 2 347 058.00 |
EE Grand total (I to V) | 3 406 970.00 | 3 285 612.00 | | 3 406 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 21 874 926.00 | | 21 874 926.00 | 21 874 926.00 |
FJ Net sales | 21 874 926.00 | | 21 874 926.00 | 21 874 926.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 558.00 | |
FQ Other income | | | 100.00 | |
FR Total operating income (I) | | | 21 899 584.00 | |
FS Purchases of goods (including customs duties) | | | 20 839 483.00 | |
FT Inventory change (goods) | | | -9 415.00 | |
FW Other purchases and external expenses | | | 391 029.00 | |
FX Taxes, duties, and similar payments | | | 21 742.00 | |
FY Salaries and Wages | | | 274 443.00 | |
FZ Social Security Contributions | | | 144 038.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 269.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 13 243.00 | |
GE Other Expenses | | | 5 123.00 | |
GF Total Operating Expenses (II) | | | 21 680 956.00 | |
GG - OPERATING RESULT (I - II) | | | 218 628.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 337.00 | |
GN Positive exchange differences | | | 54.00 | |
GP Total financial income (V) | | | 391.00 | |
GR Interest and similar expenses | | | 16.00 | |
GS Negative differences of foreign exchange | | | 1 858.00 | |
GU Total financial expenses (VI) | | | 1 874.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 217 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 65.00 | 56.00 | | 65.00 |
HD Total exceptional income (VII) | 65.00 | 56.00 | | 65.00 |
HE Exceptional expenses on management operations | | 2 816.00 | | |
HH Total exceptional expenses (VIII) | | 2 816.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 65.00 | -2 760.00 | | 65.00 |
HK Income tax | 67 933.00 | 51 317.00 | | 67 933.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 900 040.00 | 23 862 301.00 | | 21 900 040.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 750 763.00 | 23 737 646.00 | | 21 750 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 277.00 | 124 656.00 | | 149 277.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 41 680.00 | 10 767.00 | 13 243.00 | 41 680.00 |
7B Total provisions for depreciation | 41 680.00 | 10 767.00 | 13 243.00 | 41 680.00 |
7C Grand total | 41 680.00 | 10 767.00 | 13 243.00 | 41 680.00 |
| |
| 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 | 1 759 491.00 | 1 759 491.00 | | 1 759 491.00 |
8K Other liabilities (including liabilities related to repo transactions) | 390 607.00 | 390 607.00 | | 390 607.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 875 453.00 | 2 875 103.00 | 350.00 | 2 875 453.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 347 058.00 | 2 347 058.00 | | 2 347 058.00 |
