| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 76 500.00 | | 76 500.00 | 76 500.00 |
AJ Other Intangible Assets | 799.00 | 799.00 | | 799.00 |
AP Buildings | 58 194.00 | 43 023.00 | 15 171.00 | 58 194.00 |
AT Other tangible assets | 2 889.00 | 2 889.00 | | 2 889.00 |
BJ TOTAL (I) | 138 382.00 | 46 711.00 | 91 671.00 | 138 382.00 |
BT Goods | 298 431.00 | | 298 431.00 | 298 431.00 |
BV Advances and down payments on orders | 534.00 | | 534.00 | 534.00 |
BZ Other receivables | 5 127.00 | | 5 127.00 | 5 127.00 |
CF Cash and cash equivalents | 36 356.00 | | 36 356.00 | 36 356.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 340 448.00 | | 340 448.00 | 340 448.00 |
CO Grand total (0 to V) | 478 830.00 | 46 711.00 | 432 119.00 | 478 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 223 288.00 | 188 300.00 | | 223 288.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 199.00 | 34 988.00 | | 33 199.00 |
DL TOTAL (I) | 264 737.00 | 231 538.00 | | 264 737.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 914.00 | 111 904.00 | | 111 914.00 |
DX Trade payables and related accounts | 46 590.00 | 47 258.00 | | 46 590.00 |
DY Tax and social security liabilities | 8 878.00 | 8 541.00 | | 8 878.00 |
EC TOTAL (IV) | 167 381.00 | 167 704.00 | | 167 381.00 |
EE Grand total (I to V) | 432 119.00 | 399 242.00 | | 432 119.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 266 800.00 | |
FJ Net sales | | | 266 800.00 | |
FQ Other income | | | 4 290.00 | |
FR Total operating income (I) | | | 271 090.00 | |
FS Purchases of goods (including customs duties) | | | 193 395.00 | |
FT Inventory change (goods) | | | -31 980.00 | |
FU Purchases of raw materials and other supplies | | | 4 472.00 | |
FW Other purchases and external expenses | | | 38 971.00 | |
FX Taxes, duties, and similar payments | | | 1 075.00 | |
FY Salaries and Wages | | | 19 655.00 | |
FZ Social Security Contributions | | | 1 387.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 987.00 | |
GE Other Expenses | | | 230.00 | |
GF Total Operating Expenses (II) | | | 232 192.00 | |
GG - OPERATING RESULT (I - II) | | | 38 898.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 898.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 699.00 | 6 800.00 | | 5 699.00 |
HL TOTAL REVENUE (I + III + V + VII) | 271 090.00 | 264 095.00 | | 271 090.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 891.00 | 229 107.00 | | 237 891.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 199.00 | 34 988.00 | | 33 199.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 723.00 | 4 987.00 | | 41 723.00 |
PE DEPRECIATION Total including other intangible assets | 799.00 | | | 799.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 925.00 | 4 987.00 | | 40 925.00 |
| |
| 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 | 46 590.00 | 46 590.00 | | 46 590.00 |
8K Other liabilities (including liabilities related to repo transactions) | 111 914.00 | 111 914.00 | | 111 914.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 878.00 | 8 878.00 | | 8 878.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 127.00 | 5 127.00 | | 5 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 381.00 | 167 381.00 | | 167 381.00 |
