| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 125.00 | 352.00 | 773.00 | 1 125.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 1 205.00 | 352.00 | 853.00 | 1 205.00 |
BT Goods | 207 068.00 | | 207 068.00 | 207 068.00 |
BX Customers and related accounts | 1 177.00 | | 1 177.00 | 1 177.00 |
BZ Other receivables | 2 647.00 | | 2 647.00 | 2 647.00 |
CF Cash and cash equivalents | 421 708.00 | | 421 708.00 | 421 708.00 |
CH Prepaid expenses | 812.00 | | 812.00 | 812.00 |
CJ TOTAL (II) | 633 412.00 | | 633 412.00 | 633 412.00 |
CO Grand total (0 to V) | 634 617.00 | 352.00 | 634 265.00 | 634 617.00 |
CP Shares due in less than one year | 80.00 | | | 80.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 442.00 | 400 442.00 | | 400 442.00 |
DD Legal reserve (1) | 2 234.00 | 1 558.00 | | 2 234.00 |
DG Other reserves | 38 619.00 | 25 782.00 | | 38 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 162.00 | 13 512.00 | | 13 162.00 |
DL TOTAL (I) | 454 456.00 | 441 295.00 | | 454 456.00 |
DP Provisions for Risks | 12 000.00 | 12 000.00 | | 12 000.00 |
DR TOTAL (IV) | 12 000.00 | 12 000.00 | | 12 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 200.00 | 289 912.00 | | 149 200.00 |
DX Trade payables and related accounts | 15 285.00 | 13 022.00 | | 15 285.00 |
DY Tax and social security liabilities | 3 325.00 | 6 566.00 | | 3 325.00 |
EC TOTAL (IV) | 167 809.00 | 309 500.00 | | 167 809.00 |
EE Grand total (I to V) | 634 265.00 | 762 795.00 | | 634 265.00 |
EG Accrued income and payables due within one year | 167 809.00 | 309 500.00 | | 167 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 486 121.00 | | 486 121.00 | 486 121.00 |
FG Production sold - services | 3 000.00 | | 3 000.00 | 3 000.00 |
FJ Net sales | 489 121.00 | | 489 121.00 | 489 121.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 638.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 491 760.00 | |
FS Purchases of goods (including customs duties) | | | 70 197.00 | |
FT Inventory change (goods) | | | 369 920.00 | |
FW Other purchases and external expenses | | | 16 745.00 | |
FX Taxes, duties, and similar payments | | | 234.00 | |
FY Salaries and Wages | | | 14 866.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 432.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 472 394.00 | |
GG - OPERATING RESULT (I - II) | | | 19 366.00 | |
GR Interest and similar expenses | | | 3 643.00 | |
GU Total financial expenses (VI) | | | 3 643.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 643.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 723.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 638.00 | 1 553.00 | | 2 638.00 |
HF Exceptional expenses on capital transactions | 239.00 | | | 239.00 |
HG Exceptional depreciation and provisions | | 12 000.00 | | |
HH Total exceptional expenses (VIII) | 239.00 | 12 000.00 | | 239.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -239.00 | -12 000.00 | | -239.00 |
HK Income tax | 2 323.00 | 2 385.00 | | 2 323.00 |
HL TOTAL REVENUE (I + III + V + VII) | 491 760.00 | 438 203.00 | | 491 760.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 478 598.00 | 424 690.00 | | 478 598.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 162.00 | 13 512.00 | | 13 162.00 |
| |
| 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 | 1 096.00 | | 1 205.00 | 1 096.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80.00 | |
I4 DECREASES Grand Total | | 1 096.00 | 1 205.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 096.00 | 1 125.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 096.00 | | 1 125.00 | 1 096.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 80.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 777.00 | 432.00 | 857.00 | 777.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 777.00 | 432.00 | 857.00 | 777.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 12 000.00 | | | 12 000.00 |
7C Grand total | 12 000.00 | | | 12 000.00 |
| |
| 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 | 15 285.00 | 15 285.00 | | 15 285.00 |
8D Social Security and Other Social Organizations | 715.00 | 715.00 | | 715.00 |
8E Income Taxes | 1 247.00 | 1 247.00 | | 1 247.00 |
UT Other financial assets | 80.00 | 80.00 | | 80.00 |
UX Other trade receivables | 1 177.00 | | | 1 177.00 |
VB VAT | 247.00 | | | 247.00 |
VI Group and Associates | 149 200.00 | 149 200.00 | | 149 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 213.00 | 1 213.00 | | 1 213.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 400.00 | | | 2 400.00 |
VS Prepaid expenses | 812.00 | | | 812.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 716.00 | 4 716.00 | | 4 716.00 |
VW VAT | 150.00 | 150.00 | | 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 809.00 | 167 809.00 | | 167 809.00 |
| |
| 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 | 98.00 | 143.00 | | 98.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 511.00 | 4 270.00 | | 5 511.00 |
ST Other accounts | 11 234.00 | 8 500.00 | | 11 234.00 |
YW Business tax | 136.00 | 134.00 | | 136.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 234.00 | 277.00 | | 234.00 |
YY Amount of VAT collected | 600.00 | 600.00 | | 600.00 |
YZ Total deductible VAT on goods and services | 397.00 | | | 397.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 745.00 | 12 770.00 | | 16 745.00 |
