| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 596.00 | 596.00 | | 596.00 |
AT Other tangible assets | 23 998.00 | 21 464.00 | 2 534.00 | 23 998.00 |
BJ TOTAL (I) | 24 762.00 | 22 060.00 | 2 702.00 | 24 762.00 |
BT Goods | 144 356.00 | 22 454.00 | 121 903.00 | 144 356.00 |
BX Customers and related accounts | 242 276.00 | 17 392.00 | 224 884.00 | 242 276.00 |
BZ Other receivables | 21 235.00 | | 21 235.00 | 21 235.00 |
CF Cash and cash equivalents | 134 453.00 | | 134 453.00 | 134 453.00 |
CH Prepaid expenses | 3 002.00 | | 3 002.00 | 3 002.00 |
CJ TOTAL (II) | 545 322.00 | 39 845.00 | 505 476.00 | 545 322.00 |
CO Grand total (0 to V) | 570 083.00 | 61 906.00 | 508 178.00 | 570 083.00 |
CU Other investments | 168.00 | | 168.00 | 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 125.00 | 38 125.00 | | 38 125.00 |
DD Legal reserve (1) | 3 813.00 | 3 813.00 | | 3 813.00 |
DG Other reserves | 126 040.00 | 100 355.00 | | 126 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 207.00 | 55 685.00 | | 37 207.00 |
DL TOTAL (I) | 205 185.00 | 197 977.00 | | 205 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 718.00 | 6 422.00 | | 10 718.00 |
DX Trade payables and related accounts | 186 955.00 | 183 574.00 | | 186 955.00 |
DY Tax and social security liabilities | 46 535.00 | 37 361.00 | | 46 535.00 |
DZ Fixed asset liabilities and related accounts | | 4 606.00 | | |
EA Other liabilities | 58 785.00 | 7 236.00 | | 58 785.00 |
EB Prepaid income (2) | | 384.00 | | |
EC TOTAL (IV) | 302 993.00 | 239 584.00 | | 302 993.00 |
EE Grand total (I to V) | 508 178.00 | 437 561.00 | | 508 178.00 |
EG Accrued income and payables due within one year | 302 993.00 | 239 584.00 | | 302 993.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 113 218.00 | |
FG Production sold - services | | | 10 855.00 | |
FJ Net sales | | | 1 124 073.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 384.00 | |
FQ Other income | | | 585.00 | |
FR Total operating income (I) | | | 1 125 042.00 | |
FS Purchases of goods (including customs duties) | | | 767 194.00 | |
FT Inventory change (goods) | | | -3 051.00 | |
FU Purchases of raw materials and other supplies | | | 44.00 | |
FW Other purchases and external expenses | | | 100 014.00 | |
FX Taxes, duties, and similar payments | | | 3 975.00 | |
FY Salaries and Wages | | | 180 135.00 | |
FZ Social Security Contributions | | | 18 381.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 280.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 12 343.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 1 080 314.00 | |
GG - OPERATING RESULT (I - II) | | | 44 728.00 | |
GR Interest and similar expenses | | | 1 726.00 | |
GU Total financial expenses (VI) | | | 1 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 300.00 | | |
HH Total exceptional expenses (VIII) | | 300.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -300.00 | | |
HK Income tax | 5 795.00 | 15 473.00 | | 5 795.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 125 042.00 | 941 172.00 | | 1 125 042.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 087 835.00 | 885 488.00 | | 1 087 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 207.00 | 55 685.00 | | 37 207.00 |
| |
| 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 | 30 077.00 | | | 30 077.00 |
I3 DECREASES Total Financial Fixed Assets | | | 168.00 | |
I4 DECREASES Grand Total | | | 24 762.00 | |
IO DECREASES Total including other intangible assets | | | 596.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 998.00 | |
KD ACQUISITIONS Total including other intangible assets | 596.00 | | | 596.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 313.00 | | | 29 313.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 168.00 | | | 168.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 096.00 | 1 280.00 | 5 315.00 | 26 096.00 |
PE DEPRECIATION Total including other intangible assets | 596.00 | | | 596.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 500.00 | 1 280.00 | 5 315.00 | 25 500.00 |
| |
| 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 | 186 955.00 | 186 955.00 | | 186 955.00 |
8K Other liabilities (including liabilities related to repo transactions) | 69 503.00 | 69 503.00 | | 69 503.00 |
UX Other trade receivables | 242 276.00 | | | 242 276.00 |
VP Miscellaneous | 21 235.00 | | | 21 235.00 |
VQ Other Taxes, Duties, and Similar Debts | 46 535.00 | 46 535.00 | | 46 535.00 |
VS Prepaid expenses | 3 002.00 | | | 3 002.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 266 512.00 | 266 512.00 | | 266 512.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 302 993.00 | 302 993.00 | | 302 993.00 |
