| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 113 000.00 | | 113 000.00 | 113 000.00 |
AT Other tangible assets | 43 663.00 | 23 592.00 | 20 070.00 | 43 663.00 |
BH Other financial assets | 73.00 | | 73.00 | 73.00 |
BJ TOTAL (I) | 156 752.00 | 23 592.00 | 133 159.00 | 156 752.00 |
BT Goods | 510 894.00 | | 510 894.00 | 510 894.00 |
BZ Other receivables | 70 577.00 | | 70 577.00 | 70 577.00 |
CF Cash and cash equivalents | 192 326.00 | | 192 326.00 | 192 326.00 |
CJ TOTAL (II) | 773 798.00 | | 773 798.00 | 773 798.00 |
CO Grand total (0 to V) | 930 551.00 | 23 592.00 | 906 958.00 | 930 551.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 114 501.00 | | | 114 501.00 |
DD Legal reserve (1) | 11 450.00 | | | 11 450.00 |
DG Other reserves | 326 484.00 | | | 326 484.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 839.00 | | | 17 839.00 |
DL TOTAL (I) | 470 275.00 | | | 470 275.00 |
DU Loans and Debts from Credit Institutions (3) | 5 706.00 | | | 5 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 744.00 | | | 79 744.00 |
DX Trade payables and related accounts | 199 116.00 | | | 199 116.00 |
DY Tax and social security liabilities | 116 115.00 | | | 116 115.00 |
EA Other liabilities | 36 000.00 | | | 36 000.00 |
EC TOTAL (IV) | 436 683.00 | | | 436 683.00 |
EE Grand total (I to V) | 906 958.00 | | | 906 958.00 |
EG Accrued income and payables due within one year | 430 976.00 | | | 430 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 229 491.00 | | 1 229 491.00 | 1 229 491.00 |
FG Production sold - services | 605.00 | | 605.00 | 605.00 |
FJ Net sales | 1 230 096.00 | | 1 230 096.00 | 1 230 096.00 |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 1 230 145.00 | |
FS Purchases of goods (including customs duties) | | | 993 434.00 | |
FT Inventory change (goods) | | | 5 861.00 | |
FW Other purchases and external expenses | | | 85 039.00 | |
FX Taxes, duties, and similar payments | | | 2 973.00 | |
FY Salaries and Wages | | | 87 722.00 | |
FZ Social Security Contributions | | | 28 134.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 419.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 1 209 593.00 | |
GG - OPERATING RESULT (I - II) | | | 20 551.00 | |
GR Interest and similar expenses | | | 107.00 | |
GU Total financial expenses (VI) | | | 107.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 605.00 | | | 2 605.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 230 145.00 | | | 1 230 145.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 212 305.00 | | | 1 212 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 839.00 | | | 17 839.00 |
| |
| 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 | 156 752.00 | | | 156 752.00 |
I3 DECREASES Total Financial Fixed Assets | | | 89.00 | |
I4 DECREASES Grand Total | | | 156 752.00 | |
IO DECREASES Total including other intangible assets | | | 113 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 663.00 | |
KD ACQUISITIONS Total including other intangible assets | 113 000.00 | | | 113 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 663.00 | | | 43 663.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 89.00 | | | 89.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 173.00 | 6 419.00 | | 17 173.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 173.00 | 6 419.00 | | 17 173.00 |
| |
| 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 | 199 116.00 | 199 116.00 | | 199 116.00 |
8C Staff and Related Accounts | 11 481.00 | 11 481.00 | | 11 481.00 |
8D Social Security and Other Social Organizations | 36 130.00 | 36 130.00 | | 36 130.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 000.00 | 36 000.00 | | 36 000.00 |
UT Other financial assets | 73.00 | | | 73.00 |
VB VAT | 55 340.00 | | | 55 340.00 |
VH Loans with a maturity of more than one year at origin | 5 706.00 | | | 5 706.00 |
VI Group and Associates | 79 744.00 | 79 744.00 | | 79 744.00 |
VK Loans repaid during the year | 8 485.00 | | | 8 485.00 |
VM Income taxes | 12 116.00 | | | 12 116.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 912.00 | 1 912.00 | | 1 912.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 121.00 | | | 3 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 651.00 | 70 577.00 | 73.00 | 70 651.00 |
VW VAT | 66 591.00 | 66 591.00 | | 66 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 436 683.00 | 430 976.00 | | 436 683.00 |
| |
| 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 | 2 270.00 | | | 2 270.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 150.00 | | | 9 150.00 |
ST Other accounts | 47 362.00 | | | 47 362.00 |
XQ Rental, rental and co-ownership charges | 28 218.00 | | | 28 218.00 |
YT Subcontracting | 309.00 | | | 309.00 |
YW Business tax | 703.00 | | | 703.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 973.00 | | | 2 973.00 |
YY Amount of VAT collected | 86 386.00 | | | 86 386.00 |
ZE Dividends | 30 000.00 | | | 30 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 85 039.00 | | | 85 039.00 |
