| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 715.00 | 3 715.00 | | 3 715.00 |
AR Technical installations, industrial equipment and tools | 3 787.00 | 2 655.00 | 1 133.00 | 3 787.00 |
AT Other tangible assets | 36 335.00 | 18 745.00 | 17 590.00 | 36 335.00 |
BH Other financial assets | 1 700.00 | | 1 700.00 | 1 700.00 |
BJ TOTAL (I) | 45 538.00 | 25 116.00 | 20 422.00 | 45 538.00 |
BT Goods | 52 145.00 | | 52 145.00 | 52 145.00 |
BX Customers and related accounts | 265 884.00 | 18 834.00 | 247 050.00 | 265 884.00 |
BZ Other receivables | 34 285.00 | | 34 285.00 | 34 285.00 |
CD Marketable securities | 36 753.00 | | 36 753.00 | 36 753.00 |
CF Cash and cash equivalents | 362 109.00 | | 362 109.00 | 362 109.00 |
CH Prepaid expenses | 7 528.00 | | 7 528.00 | 7 528.00 |
CJ TOTAL (II) | 758 703.00 | 18 834.00 | 739 869.00 | 758 703.00 |
CO Grand total (0 to V) | 804 242.00 | 43 950.00 | 760 292.00 | 804 242.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 500.00 | 42 500.00 | | 42 500.00 |
DD Legal reserve (1) | 4 250.00 | 4 250.00 | | 4 250.00 |
DH Retained earnings | 377 892.00 | 357 914.00 | | 377 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 210.00 | 60 778.00 | | 81 210.00 |
DL TOTAL (I) | 505 852.00 | 465 442.00 | | 505 852.00 |
DP Provisions for Risks | 14 649.00 | 14 649.00 | | 14 649.00 |
DR TOTAL (IV) | 14 649.00 | 14 649.00 | | 14 649.00 |
DU Loans and Debts from Credit Institutions (3) | 102.00 | 79.00 | | 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 553.00 | 31 506.00 | | 22 553.00 |
DX Trade payables and related accounts | 102 309.00 | 77 256.00 | | 102 309.00 |
DY Tax and social security liabilities | 81 177.00 | 90 898.00 | | 81 177.00 |
EA Other liabilities | 33 649.00 | 12 074.00 | | 33 649.00 |
EC TOTAL (IV) | 239 791.00 | 211 812.00 | | 239 791.00 |
EE Grand total (I to V) | 760 292.00 | 691 903.00 | | 760 292.00 |
EG Accrued income and payables due within one year | 239 791.00 | 211 812.00 | | 239 791.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 102.00 | 79.00 | | 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 945 294.00 | | 945 294.00 | 945 294.00 |
FG Production sold - services | 132 109.00 | | 132 109.00 | 132 109.00 |
FJ Net sales | 1 077 403.00 | | 1 077 403.00 | 1 077 403.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 212.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 1 082 623.00 | |
FS Purchases of goods (including customs duties) | | | 563 089.00 | |
FT Inventory change (goods) | | | 2 762.00 | |
FU Purchases of raw materials and other supplies | | | 94.00 | |
FW Other purchases and external expenses | | | 163 233.00 | |
FX Taxes, duties, and similar payments | | | 3 953.00 | |
FY Salaries and Wages | | | 175 272.00 | |
FZ Social Security Contributions | | | 59 688.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 234.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 404.00 | |
GE Other Expenses | | | 1 780.00 | |
GF Total Operating Expenses (II) | | | 977 509.00 | |
GG - OPERATING RESULT (I - II) | | | 105 114.00 | |
GO Net income from sales of marketable securities | | | 1 181.00 | |
GP Total financial income (V) | | | 1 181.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 212.00 | 3 767.00 | | 3 212.00 |
HB Exceptional income from capital transactions | | 1 917.00 | | |
HD Total exceptional income (VII) | | 1 917.00 | | |
HE Exceptional expenses on management operations | 152.00 | 17.00 | | 152.00 |
HH Total exceptional expenses (VIII) | 152.00 | 17.00 | | 152.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -152.00 | 1 900.00 | | -152.00 |
HK Income tax | 24 933.00 | 17 305.00 | | 24 933.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 083 804.00 | 763 363.00 | | 1 083 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 002 594.00 | 702 584.00 | | 1 002 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 210.00 | 60 778.00 | | 81 210.00 |
HP References: Equipment leasing | 6 544.00 | 7 285.00 | | 6 544.00 |
| |
| 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 | 47 333.00 | | 1 487.00 | 47 333.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 700.00 | |
I4 DECREASES Grand Total | | 3 283.00 | 45 538.00 | |
IO DECREASES Total including other intangible assets | | | 3 715.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 283.00 | 40 123.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 715.00 | | | 3 715.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 918.00 | | 1 487.00 | 41 918.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 700.00 | | | 1 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 164.00 | 6 234.00 | 3 282.00 | 22 164.00 |
PE DEPRECIATION Total including other intangible assets | 3 715.00 | | | 3 715.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 449.00 | 6 234.00 | 3 282.00 | 18 449.00 |
| |
| 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 | 14 649.00 | | | 14 649.00 |
6T Receivables | 17 430.00 | 1 404.00 | | 17 430.00 |
7B Total provisions for depreciation | 17 430.00 | 1 404.00 | | 17 430.00 |
7C Grand total | 32 079.00 | 1 404.00 | | 32 079.00 |
UE of which provisions and reversals: - Operating | | 1 404.00 | | |
| |
| 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 | 102 309.00 | 102 309.00 | | 102 309.00 |
8C Staff and Related Accounts | 24 273.00 | 24 273.00 | | 24 273.00 |
8D Social Security and Other Social Organizations | 38 106.00 | 38 106.00 | | 38 106.00 |
8E Income Taxes | 498.00 | 498.00 | | 498.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 649.00 | 33 649.00 | | 33 649.00 |
UT Other financial assets | 1 700.00 | 1 700.00 | | 1 700.00 |
UX Other trade receivables | 243 352.00 | | | 243 352.00 |
UY Staff and related accounts | 3.00 | | | 3.00 |
VA Doubtful or disputed receivables | 22 532.00 | | | 22 532.00 |
VB VAT | 10 733.00 | | | 10 733.00 |
VH Loans with a maturity of more than one year at origin | 102.00 | 102.00 | | 102.00 |
VI Group and Associates | 22 553.00 | 22 553.00 | | 22 553.00 |
VN Other taxes, similar payments | 5 720.00 | | | 5 720.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 558.00 | 1 558.00 | | 1 558.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 829.00 | | | 17 829.00 |
VS Prepaid expenses | 7 528.00 | | | 7 528.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 309 397.00 | 309 397.00 | | 309 397.00 |
VW VAT | 16 741.00 | 16 741.00 | | 16 741.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 239 789.00 | 239 789.00 | | 239 789.00 |
