| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 28 435.00 | 26 328.00 | 2 107.00 | 28 435.00 |
AT Other tangible assets | 178 696.00 | 150 320.00 | 28 376.00 | 178 696.00 |
BH Other financial assets | 12 983.00 | | 12 983.00 | 12 983.00 |
BJ TOTAL (I) | 220 114.00 | 176 648.00 | 43 466.00 | 220 114.00 |
BT Goods | 632 667.00 | | 632 667.00 | 632 667.00 |
BX Customers and related accounts | 7 327.00 | | 7 327.00 | 7 327.00 |
BZ Other receivables | 435 915.00 | | 435 915.00 | 435 915.00 |
CF Cash and cash equivalents | 7 950.00 | | 7 950.00 | 7 950.00 |
CH Prepaid expenses | 14 322.00 | | 14 322.00 | 14 322.00 |
CJ TOTAL (II) | 1 098 181.00 | | 1 098 181.00 | 1 098 181.00 |
CO Grand total (0 to V) | 1 318 295.00 | 176 648.00 | 1 141 647.00 | 1 318 295.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 301 292.00 | 299 071.00 | | 301 292.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 141 149.00 | 102 220.00 | | 141 149.00 |
DL TOTAL (I) | 450 825.00 | 409 676.00 | | 450 825.00 |
DU Loans and Debts from Credit Institutions (3) | 2 631.00 | | | 2 631.00 |
DV Miscellaneous Loans and Financial Debts (4) | 172 258.00 | 17 643.00 | | 172 258.00 |
DW Advances and down payments received on current orders | 473.00 | 719.00 | | 473.00 |
DX Trade payables and related accounts | 439 291.00 | 259 612.00 | | 439 291.00 |
DY Tax and social security liabilities | 76 169.00 | 95 965.00 | | 76 169.00 |
EC TOTAL (IV) | 690 821.00 | 373 939.00 | | 690 821.00 |
EE Grand total (I to V) | 1 141 647.00 | 783 615.00 | | 1 141 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 714 875.00 | | 2 714 875.00 | 2 714 875.00 |
FJ Net sales | 2 714 875.00 | | 2 714 875.00 | 2 714 875.00 |
FO Operating subsidies | | | 1 983.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 139.00 | |
FQ Other income | | | 3 107.00 | |
FR Total operating income (I) | | | 2 720 104.00 | |
FS Purchases of goods (including customs duties) | | | 1 804 248.00 | |
FT Inventory change (goods) | | | -55 641.00 | |
FW Other purchases and external expenses | | | 344 230.00 | |
FX Taxes, duties, and similar payments | | | 12 179.00 | |
FY Salaries and Wages | | | 274 362.00 | |
FZ Social Security Contributions | | | 84 801.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 989.00 | |
GE Other Expenses | | | 68 038.00 | |
GF Total Operating Expenses (II) | | | 2 538 206.00 | |
GG - OPERATING RESULT (I - II) | | | 181 898.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 181 898.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 130.00 | 74.00 | | 130.00 |
HH Total exceptional expenses (VIII) | 130.00 | 74.00 | | 130.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -130.00 | -74.00 | | -130.00 |
HK Income tax | 46 607.00 | 32 988.00 | | 46 607.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 726 093.00 | 2 731 183.00 | | 2 726 093.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 584 943.00 | 2 628 963.00 | | 2 584 943.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 141 149.00 | 102 220.00 | | 141 149.00 |
| |
| 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 | 200 584.00 | | 19 650.00 | 200 584.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 120.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 120.00 | 12 983.00 | |
I4 DECREASES Grand Total | | 120.00 | 220 114.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 207 131.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 187 739.00 | | 19 393.00 | 187 739.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 846.00 | | 257.00 | 12 846.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 989.00 | | 176 648.00 | 5 989.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 989.00 | | 176 648.00 | 5 989.00 |
