| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 619.00 | 5 619.00 | | 5 619.00 |
AT Other tangible assets | 6 562.00 | 5 953.00 | 608.00 | 6 562.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 12 681.00 | 11 572.00 | 1 108.00 | 12 681.00 |
BX Customers and related accounts | 792 010.00 | | 792 010.00 | 792 010.00 |
BZ Other receivables | 3 228.00 | | 3 228.00 | 3 228.00 |
CF Cash and cash equivalents | 552 968.00 | | 552 968.00 | 552 968.00 |
CH Prepaid expenses | 161.00 | | 161.00 | 161.00 |
CJ TOTAL (II) | 1 348 367.00 | | 1 348 367.00 | 1 348 367.00 |
CO Grand total (0 to V) | 1 361 048.00 | 11 572.00 | 1 349 476.00 | 1 361 048.00 |
CP Shares due in less than one year | 500.00 | | | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 82 840.00 | 267 014.00 | | 82 840.00 |
DB Share, merger, contribution premiums, etc. | 6 750.00 | 173.00 | | 6 750.00 |
DD Legal reserve (1) | 11 475.00 | 11 127.00 | | 11 475.00 |
DG Other reserves | 78 054.00 | 133 283.00 | | 78 054.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 606.00 | 6 948.00 | | 5 606.00 |
DL TOTAL (I) | 184 726.00 | 418 545.00 | | 184 726.00 |
DX Trade payables and related accounts | 1 114 568.00 | 775 376.00 | | 1 114 568.00 |
DY Tax and social security liabilities | 50 182.00 | 38 446.00 | | 50 182.00 |
EA Other liabilities | | 43 200.00 | | |
EC TOTAL (IV) | 1 164 750.00 | 857 022.00 | | 1 164 750.00 |
EE Grand total (I to V) | 1 349 476.00 | 1 275 568.00 | | 1 349 476.00 |
EG Accrued income and payables due within one year | 1 164 750.00 | 857 022.00 | | 1 164 750.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 291 593.00 | | 4 291 593.00 | 4 291 593.00 |
FG Production sold - services | 62 747.00 | | 62 747.00 | 62 747.00 |
FJ Net sales | 4 354 340.00 | | 4 354 340.00 | 4 354 340.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 112.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 4 354 454.00 | |
FS Purchases of goods (including customs duties) | | | 4 250 180.00 | |
FW Other purchases and external expenses | | | 29 368.00 | |
FX Taxes, duties, and similar payments | | | 3 525.00 | |
FY Salaries and Wages | | | 44 809.00 | |
FZ Social Security Contributions | | | 14 976.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 758.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 4 347 619.00 | |
GG - OPERATING RESULT (I - II) | | | 6 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 68.00 | |
GP Total financial income (V) | | | 68.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 112.00 | 1 307.00 | | 112.00 |
HK Income tax | 1 296.00 | 1 374.00 | | 1 296.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 354 521.00 | 4 291 050.00 | | 4 354 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 348 915.00 | 4 284 102.00 | | 4 348 915.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 606.00 | 6 948.00 | | 5 606.00 |
| |
| 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 | 12 681.00 | | 1 114.00 | 12 681.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | 1 114.00 | 12 681.00 | |
IO DECREASES Total including other intangible assets | | 200.00 | 5 619.00 | |
IY DECREASES Total Tangible Fixed Assets | | 914.00 | 6 562.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 619.00 | | 200.00 | 5 619.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 562.00 | | 914.00 | 6 562.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 815.00 | 4 758.00 | | 6 815.00 |
PE DEPRECIATION Total including other intangible assets | 1 166.00 | 4 453.00 | | 1 166.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 649.00 | 305.00 | | 5 649.00 |
| |
| 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 | 1 114 568.00 | 1 114 568.00 | | 1 114 568.00 |
8C Staff and Related Accounts | 9 785.00 | 9 785.00 | | 9 785.00 |
8D Social Security and Other Social Organizations | 8 270.00 | 8 270.00 | | 8 270.00 |
UT Other financial assets | 500.00 | 500.00 | | 500.00 |
UX Other trade receivables | 792 010.00 | | | 792 010.00 |
VB VAT | 1 031.00 | | | 1 031.00 |
VM Income taxes | 13.00 | | | 13.00 |
VP Miscellaneous | 2 184.00 | | | 2 184.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 478.00 | 1 478.00 | | 1 478.00 |
VS Prepaid expenses | 161.00 | | | 161.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 795 900.00 | 795 900.00 | | 795 900.00 |
VW VAT | 30 649.00 | 30 649.00 | | 30 649.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 164 750.00 | 1 164 750.00 | | 1 164 750.00 |
