| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 500.00 | 3 500.00 | | 3 500.00 |
AH Goodwill | 77 189.00 | | 77 189.00 | 77 189.00 |
AR Technical installations, industrial equipment and tools | 4 670.00 | 4 670.00 | | 4 670.00 |
AT Other tangible assets | 140 797.00 | 110 067.00 | 30 731.00 | 140 797.00 |
BD Other fixed assets | 18 853.00 | | 18 853.00 | 18 853.00 |
BH Other financial assets | 25 281.00 | 25 281.00 | | 25 281.00 |
BJ TOTAL (I) | 270 291.00 | 143 518.00 | 126 773.00 | 270 291.00 |
BT Goods | 196 781.00 | | 196 781.00 | 196 781.00 |
BV Advances and down payments on orders | 826.00 | | 826.00 | 826.00 |
BX Customers and related accounts | 10 436.00 | | 10 436.00 | 10 436.00 |
BZ Other receivables | 8 064.00 | | 8 064.00 | 8 064.00 |
CF Cash and cash equivalents | 1 743 464.00 | | 1 743 464.00 | 1 743 464.00 |
CH Prepaid expenses | 356.00 | | 356.00 | 356.00 |
CJ TOTAL (II) | 1 959 927.00 | | 1 959 927.00 | 1 959 927.00 |
CO Grand total (0 to V) | 2 230 217.00 | 143 518.00 | 2 086 699.00 | 2 230 217.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | | | 1 524.00 |
DG Other reserves | 1 882 391.00 | | | 1 882 391.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 520.00 | | | 54 520.00 |
DL TOTAL (I) | 1 953 680.00 | | | 1 953 680.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 110.00 | | | 63 110.00 |
DX Trade payables and related accounts | 57 986.00 | | | 57 986.00 |
DY Tax and social security liabilities | 11 924.00 | | | 11 924.00 |
EC TOTAL (IV) | 133 019.00 | | | 133 019.00 |
EE Grand total (I to V) | 2 086 699.00 | | | 2 086 699.00 |
EG Accrued income and payables due within one year | 133 019.00 | | | 133 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 847 437.00 | | 847 437.00 | 847 437.00 |
FG Production sold - services | 10 550.00 | | 10 550.00 | 10 550.00 |
FJ Net sales | 857 988.00 | | 857 988.00 | 857 988.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 554.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 858 558.00 | |
FS Purchases of goods (including customs duties) | | | 638 791.00 | |
FT Inventory change (goods) | | | 20 680.00 | |
FW Other purchases and external expenses | | | 80 888.00 | |
FX Taxes, duties, and similar payments | | | 2 246.00 | |
FY Salaries and Wages | | | 55 357.00 | |
FZ Social Security Contributions | | | 3 804.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 891.00 | |
GE Other Expenses | | | 51.00 | |
GF Total Operating Expenses (II) | | | 807 708.00 | |
GG - OPERATING RESULT (I - II) | | | 50 850.00 | |
GK Income from other securities and fixed asset receivables | | | 84.00 | |
GL Other interest and similar income | | | 17 364.00 | |
GP Total financial income (V) | | | 17 447.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 447.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 554.00 | | | 554.00 |
HK Income tax | 13 777.00 | | | 13 777.00 |
HL TOTAL REVENUE (I + III + V + VII) | 876 005.00 | | | 876 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 821 485.00 | | | 821 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 520.00 | | | 54 520.00 |
| |
| 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 | 278 028.00 | | 1 849.00 | 278 028.00 |
I3 DECREASES Total Financial Fixed Assets | | | 44 134.00 | |
I4 DECREASES Grand Total | | 9 586.00 | 270 291.00 | |
IO DECREASES Total including other intangible assets | | | 80 689.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 586.00 | 145 467.00 | |
KD ACQUISITIONS Total including other intangible assets | 80 689.00 | | | 80 689.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 153 204.00 | | 1 849.00 | 153 204.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 44 134.00 | | | 44 134.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 121 932.00 | 5 891.00 | 9 586.00 | 121 932.00 |
PE DEPRECIATION Total including other intangible assets | 3 500.00 | | | 3 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 118 432.00 | 5 891.00 | 9 586.00 | 118 432.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 252 810.00 | | | 252 810.00 |
7B Total provisions for depreciation | 25 281.00 | | | 25 281.00 |
7C Grand total | 25 281.00 | | | 25 281.00 |
| |
| 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 | 57 986.00 | 57 986.00 | | 57 986.00 |
8C Staff and Related Accounts | 2 429.00 | 2 429.00 | | 2 429.00 |
8D Social Security and Other Social Organizations | 1 399.00 | 1 399.00 | | 1 399.00 |
UT Other financial assets | 25 281.00 | | | 25 281.00 |
UX Other trade receivables | 10 436.00 | | | 10 436.00 |
VB VAT | 252.00 | | | 252.00 |
VI Group and Associates | 63 110.00 | 63 110.00 | | 63 110.00 |
VM Income taxes | 2 350.00 | | | 2 350.00 |
VQ Other Taxes, Duties, and Similar Debts | 845.00 | 845.00 | | 845.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 462.00 | | | 5 462.00 |
VS Prepaid expenses | 356.00 | | | 356.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 137.00 | 18 856.00 | 25 281.00 | 44 137.00 |
VW VAT | 7 251.00 | 7 251.00 | | 7 251.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 019.00 | 133 019.00 | | 133 019.00 |
| |
| 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 | 255.00 | | | 255.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 178.00 | | | 7 178.00 |
ST Other accounts | 28 865.00 | | | 28 865.00 |
XQ Rental, rental and co-ownership charges | 22 792.00 | | | 22 792.00 |
YT Subcontracting | 22 053.00 | | | 22 053.00 |
YW Business tax | 1 991.00 | | | 1 991.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 246.00 | | | 2 246.00 |
YY Amount of VAT collected | 171 598.00 | | | 171 598.00 |
YZ Total deductible VAT on goods and services | 145 232.00 | | | 145 232.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 80 888.00 | | | 80 888.00 |
