| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 973.00 | | 2 973.00 | 2 973.00 |
AR Technical installations, industrial equipment and tools | 7 732.00 | 7 732.00 | | 7 732.00 |
AT Other tangible assets | 34 701.00 | 34 701.00 | | 34 701.00 |
BJ TOTAL (I) | 45 405.00 | 42 432.00 | 2 973.00 | 45 405.00 |
BT Goods | 120 653.00 | | 120 653.00 | 120 653.00 |
BX Customers and related accounts | 159 407.00 | | 159 407.00 | 159 407.00 |
BZ Other receivables | 6 430.00 | | 6 430.00 | 6 430.00 |
CD Marketable securities | 138 816.00 | | 138 816.00 | 138 816.00 |
CF Cash and cash equivalents | 341 840.00 | | 341 840.00 | 341 840.00 |
CH Prepaid expenses | 1 722.00 | | 1 722.00 | 1 722.00 |
CJ TOTAL (II) | 768 868.00 | | 768 868.00 | 768 868.00 |
CO Grand total (0 to V) | 814 273.00 | 42 432.00 | 771 841.00 | 814 273.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 200.00 | 13 200.00 | | 13 200.00 |
DD Legal reserve (1) | 1 320.00 | 1 320.00 | | 1 320.00 |
DE Statutory or contractual reserves | 478 480.00 | 462 902.00 | | 478 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 035.00 | 15 578.00 | | 5 035.00 |
DL TOTAL (I) | 498 035.00 | 493 000.00 | | 498 035.00 |
DV Miscellaneous Loans and Financial Debts (4) | 289.00 | 183.00 | | 289.00 |
DX Trade payables and related accounts | 167 864.00 | 213 635.00 | | 167 864.00 |
DY Tax and social security liabilities | 105 653.00 | 104 565.00 | | 105 653.00 |
EC TOTAL (IV) | 273 806.00 | 318 384.00 | | 273 806.00 |
EE Grand total (I to V) | 771 841.00 | 811 384.00 | | 771 841.00 |
EG Accrued income and payables due within one year | 273 806.00 | 318 384.00 | | 273 806.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 883 161.00 | | 883 161.00 | 883 161.00 |
FJ Net sales | 883 161.00 | | 883 161.00 | 883 161.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 198.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 891 363.00 | |
FS Purchases of goods (including customs duties) | | | 549 541.00 | |
FT Inventory change (goods) | | | -12 008.00 | |
FW Other purchases and external expenses | | | 68 095.00 | |
FX Taxes, duties, and similar payments | | | 4 798.00 | |
FY Salaries and Wages | | | 171 287.00 | |
FZ Social Security Contributions | | | 96 176.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 7 023.00 | |
GF Total Operating Expenses (II) | | | 884 912.00 | |
GG - OPERATING RESULT (I - II) | | | 6 451.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 313.00 | |
GU Total financial expenses (VI) | | | 313.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 527.00 | 344.00 | | 1 527.00 |
HE Exceptional expenses on management operations | 630.00 | 90.00 | | 630.00 |
HH Total exceptional expenses (VIII) | 630.00 | 90.00 | | 630.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -630.00 | -90.00 | | -630.00 |
HK Income tax | 473.00 | 2 394.00 | | 473.00 |
HL TOTAL REVENUE (I + III + V + VII) | 891 363.00 | 1 011 032.00 | | 891 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 886 328.00 | 995 454.00 | | 886 328.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 035.00 | 15 578.00 | | 5 035.00 |
| |
| 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 | 45 405.00 | | | 45 405.00 |
I4 DECREASES Grand Total | | | 45 405.00 | |
IO DECREASES Total including other intangible assets | | | 2 973.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 432.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 973.00 | | | 2 973.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 432.00 | | | 42 432.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 432.00 | | | 42 432.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 432.00 | | | 42 432.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 6 671.00 | | 6 671.00 | 6 671.00 |
7B Total provisions for depreciation | 6 671.00 | | 6 671.00 | 6 671.00 |
7C Grand total | 6 671.00 | | 6 671.00 | 6 671.00 |
UE of which provisions and reversals: - Operating | | | 6 671.00 | |
| |
| 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 | 167 864.00 | 167 864.00 | | 167 864.00 |
8C Staff and Related Accounts | 41 137.00 | 41 137.00 | | 41 137.00 |
8D Social Security and Other Social Organizations | 58 689.00 | 58 689.00 | | 58 689.00 |
UX Other trade receivables | 159 407.00 | | | 159 407.00 |
VB VAT | 2 116.00 | | | 2 116.00 |
VI Group and Associates | 289.00 | 289.00 | | 289.00 |
VM Income taxes | 4 314.00 | | | 4 314.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 624.00 | 2 624.00 | | 2 624.00 |
VS Prepaid expenses | 1 722.00 | | | 1 722.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 167 559.00 | 167 559.00 | | 167 559.00 |
VW VAT | 3 203.00 | 3 203.00 | | 3 203.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 273 806.00 | 273 806.00 | | 273 806.00 |
