| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 44 312.00 | 5 187.00 | 39 125.00 | 44 312.00 |
BD Other fixed assets | 9 996.00 | | 9 996.00 | 9 996.00 |
BH Other financial assets | 2 455.00 | | 2 455.00 | 2 455.00 |
BJ TOTAL (I) | 56 763.00 | 5 187.00 | 51 576.00 | 56 763.00 |
BT Goods | 100 468.00 | | 100 468.00 | 100 468.00 |
BZ Other receivables | 64 498.00 | | 64 498.00 | 64 498.00 |
CF Cash and cash equivalents | 169 991.00 | | 169 991.00 | 169 991.00 |
CH Prepaid expenses | 1 890.00 | | 1 890.00 | 1 890.00 |
CJ TOTAL (II) | 336 848.00 | | 336 848.00 | 336 848.00 |
CO Grand total (0 to V) | 393 610.00 | 5 187.00 | 388 424.00 | 393 610.00 |
CP Shares due in less than one year | 2 455.00 | | | 2 455.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 241 249.00 | 207 457.00 | | 241 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 600.00 | 33 793.00 | | 19 600.00 |
DL TOTAL (I) | 271 849.00 | 252 249.00 | | 271 849.00 |
DP Provisions for Risks | 62 500.00 | 62 500.00 | | 62 500.00 |
DR TOTAL (IV) | 62 500.00 | 62 500.00 | | 62 500.00 |
DU Loans and Debts from Credit Institutions (3) | 15 742.00 | 162 275.00 | | 15 742.00 |
DX Trade payables and related accounts | 22 793.00 | 53 378.00 | | 22 793.00 |
DY Tax and social security liabilities | 15 539.00 | 21 425.00 | | 15 539.00 |
EC TOTAL (IV) | 54 074.00 | 237 078.00 | | 54 074.00 |
EE Grand total (I to V) | 388 424.00 | 551 827.00 | | 388 424.00 |
EG Accrued income and payables due within one year | 54 074.00 | 237 078.00 | | 54 074.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 742.00 | 37 500.00 | | 15 742.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 364 913.00 | | 1 364 913.00 | 1 364 913.00 |
FG Production sold - services | 13 919.00 | | 13 919.00 | 13 919.00 |
FJ Net sales | 1 378 832.00 | | 1 378 832.00 | 1 378 832.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 389 833.00 | |
FS Purchases of goods (including customs duties) | | | 888 722.00 | |
FT Inventory change (goods) | | | 299 412.00 | |
FW Other purchases and external expenses | | | 90 020.00 | |
FX Taxes, duties, and similar payments | | | 1 963.00 | |
FY Salaries and Wages | | | 59 537.00 | |
FZ Social Security Contributions | | | 21 878.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 746.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 362 278.00 | |
GG - OPERATING RESULT (I - II) | | | 27 554.00 | |
GL Other interest and similar income | | | 150.00 | |
GP Total financial income (V) | | | 150.00 | |
GR Interest and similar expenses | | | 4 078.00 | |
GU Total financial expenses (VI) | | | 4 078.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 928.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 000.00 | | | 11 000.00 |
HB Exceptional income from capital transactions | | 19 300.00 | | |
HD Total exceptional income (VII) | | 19 300.00 | | |
HE Exceptional expenses on management operations | 3 081.00 | 5 986.00 | | 3 081.00 |
HF Exceptional expenses on capital transactions | | 7 235.00 | | |
HH Total exceptional expenses (VIII) | 3 081.00 | 13 222.00 | | 3 081.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 081.00 | 6 078.00 | | -3 081.00 |
HK Income tax | 945.00 | 6 464.00 | | 945.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 389 983.00 | 1 426 520.00 | | 1 389 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 370 382.00 | 1 392 727.00 | | 1 370 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 600.00 | 33 793.00 | | 19 600.00 |
| |
| 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 | 56 763.00 | | | 56 763.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 451.00 | |
I4 DECREASES Grand Total | | | 56 763.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 312.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 312.00 | | | 44 312.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 451.00 | | | 12 451.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 441.00 | 746.00 | | 4 441.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 441.00 | 746.00 | | 4 441.00 |
| |
| 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 | 62 500.00 | | | 62 500.00 |
7C Grand total | 62 500.00 | | | 62 500.00 |
| |
| 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 | 22 793.00 | 22 793.00 | | 22 793.00 |
8D Social Security and Other Social Organizations | 14 446.00 | 14 446.00 | | 14 446.00 |
UT Other financial assets | 2 455.00 | 2 455.00 | | 2 455.00 |
UY Staff and related accounts | 2 000.00 | | | 2 000.00 |
VC Group and associates | 46 782.00 | | | 46 782.00 |
VG Loans with a maturity of up to one year at origin | 15 742.00 | 15 742.00 | | 15 742.00 |
VM Income taxes | 3 816.00 | | | 3 816.00 |
VQ Other Taxes, Duties, and Similar Debts | 794.00 | 794.00 | | 794.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 900.00 | | | 11 900.00 |
VS Prepaid expenses | 1 890.00 | | | 1 890.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 843.00 | 68 843.00 | | 68 843.00 |
VW VAT | 300.00 | 300.00 | | 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 074.00 | 54 074.00 | | 54 074.00 |
| |
| 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 | 794.00 | 696.00 | | 794.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 240.00 | 6 203.00 | | 3 240.00 |
ST Other accounts | 66 341.00 | 30 573.00 | | 66 341.00 |
XQ Rental, rental and co-ownership charges | 20 438.00 | 17 725.00 | | 20 438.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YQ Equipment leasing commitment | 270.00 | 270.00 | | 270.00 |
YW Business tax | 1 169.00 | 1 024.00 | | 1 169.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 963.00 | 1 720.00 | | 1 963.00 |
YY Amount of VAT collected | 300.00 | 1 651.00 | | 300.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 90 020.00 | 54 501.00 | | 90 020.00 |
