| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 689.00 | | 6 689.00 | 6 689.00 |
AT Other tangible assets | 19 223.00 | 11 769.00 | 7 455.00 | 19 223.00 |
BH Other financial assets | 218.00 | | 218.00 | 218.00 |
BJ TOTAL (I) | 26 130.00 | 11 769.00 | 14 362.00 | 26 130.00 |
BT Goods | 310 605.00 | 2 328.00 | 308 277.00 | 310 605.00 |
BV Advances and down payments on orders | 300.00 | | 300.00 | 300.00 |
BX Customers and related accounts | 135 258.00 | | 135 258.00 | 135 258.00 |
BZ Other receivables | 17 299.00 | | 17 299.00 | 17 299.00 |
CH Prepaid expenses | 1 563.00 | | 1 563.00 | 1 563.00 |
CJ TOTAL (II) | 465 025.00 | 2 328.00 | 462 697.00 | 465 025.00 |
CO Grand total (0 to V) | 491 155.00 | 14 096.00 | 477 059.00 | 491 155.00 |
| |
| 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 |
DH Retained earnings | 203 421.00 | 190 065.00 | | 203 421.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 344.00 | 13 356.00 | | 2 344.00 |
DL TOTAL (I) | 216 765.00 | 214 421.00 | | 216 765.00 |
DU Loans and Debts from Credit Institutions (3) | 62 465.00 | 66 705.00 | | 62 465.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 699.00 | | | 66 699.00 |
DX Trade payables and related accounts | 109 492.00 | 66 995.00 | | 109 492.00 |
DY Tax and social security liabilities | 18 421.00 | 28 808.00 | | 18 421.00 |
EA Other liabilities | 3 216.00 | 1 809.00 | | 3 216.00 |
EC TOTAL (IV) | 260 294.00 | 164 317.00 | | 260 294.00 |
EE Grand total (I to V) | 477 059.00 | 378 738.00 | | 477 059.00 |
EG Accrued income and payables due within one year | 251 944.00 | 143 648.00 | | 251 944.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 41 785.00 | 33 946.00 | | 41 785.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 511 057.00 | | 511 057.00 | 511 057.00 |
FG Production sold - services | | | | |
FJ Net sales | 511 057.00 | | 511 057.00 | 511 057.00 |
FQ Other income | | | 35.00 | |
FR Total operating income (I) | | | 511 092.00 | |
FS Purchases of goods (including customs duties) | | | 300 622.00 | |
FT Inventory change (goods) | | | -72 543.00 | |
FW Other purchases and external expenses | | | 202 815.00 | |
FX Taxes, duties, and similar payments | | | 1 448.00 | |
FY Salaries and Wages | | | 65 579.00 | |
FZ Social Security Contributions | | | 5 744.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 455.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 505 128.00 | |
GG - OPERATING RESULT (I - II) | | | 5 963.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 4 995.00 | |
GU Total financial expenses (VI) | | | 4 995.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 992.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 373.00 | 2 099.00 | | -1 373.00 |
HL TOTAL REVENUE (I + III + V + VII) | 511 094.00 | 492 542.00 | | 511 094.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 508 750.00 | 479 186.00 | | 508 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 344.00 | 13 356.00 | | 2 344.00 |
| |
| 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 | 26 132.00 | | | 26 132.00 |
I3 DECREASES Total Financial Fixed Assets | | 2.00 | 218.00 | |
I4 DECREASES Grand Total | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 6 689.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 223.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 689.00 | | | 6 689.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 223.00 | | | 19 223.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 220.00 | | | 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 314.00 | 1 455.00 | | 10 314.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 314.00 | 1 455.00 | | 10 314.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 2 328.00 | | | 2 328.00 |
7B Total provisions for depreciation | 2 328.00 | | | 2 328.00 |
7C Grand total | 2 328.00 | | | 2 328.00 |
| |
| 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 | 109 492.00 | 109 492.00 | | 109 492.00 |
8C Staff and Related Accounts | 3 341.00 | 3 341.00 | | 3 341.00 |
8D Social Security and Other Social Organizations | 2 635.00 | 2 635.00 | | 2 635.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 216.00 | 3 216.00 | | 3 216.00 |
UT Other financial assets | 218.00 | 218.00 | | 218.00 |
UX Other trade receivables | 135 258.00 | | | 135 258.00 |
VB VAT | 6 227.00 | | | 6 227.00 |
VG Loans with a maturity of up to one year at origin | 41 785.00 | 41 785.00 | | 41 785.00 |
VH Loans with a maturity of more than one year at origin | 20 680.00 | 12 330.00 | 8 350.00 | 20 680.00 |
VI Group and Associates | 66 699.00 | 66 699.00 | | 66 699.00 |
VK Loans repaid during the year | 12 075.00 | | | 12 075.00 |
VM Income taxes | 3 846.00 | | | 3 846.00 |
VP Miscellaneous | 361.00 | | | 361.00 |
VQ Other Taxes, Duties, and Similar Debts | 263.00 | 263.00 | | 263.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 865.00 | | | 6 865.00 |
VS Prepaid expenses | 1 563.00 | | | 1 563.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 338.00 | 154 338.00 | | 154 338.00 |
VW VAT | 12 182.00 | 12 182.00 | | 12 182.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 294.00 | 251 944.00 | 8 350.00 | 260 294.00 |
