| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 669.00 | 669.00 | | 669.00 |
AT Other tangible assets | 5 187.00 | 5 187.00 | | 5 187.00 |
BJ TOTAL (I) | 5 856.00 | 5 856.00 | | 5 856.00 |
BT Goods | 2 364.00 | | 2 364.00 | 2 364.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 598 578.00 | | 598 578.00 | 598 578.00 |
BZ Other receivables | 18 768.00 | | 18 768.00 | 18 768.00 |
CF Cash and cash equivalents | 715 612.00 | | 715 612.00 | 715 612.00 |
CH Prepaid expenses | 1 762.00 | | 1 762.00 | 1 762.00 |
CJ TOTAL (II) | 1 337 085.00 | | 1 337 085.00 | 1 337 085.00 |
CO Grand total (0 to V) | 1 342 941.00 | 5 856.00 | 1 337 085.00 | 1 342 941.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 83 600.00 | 83 600.00 | | 83 600.00 |
DD Legal reserve (1) | 8 360.00 | 8 360.00 | | 8 360.00 |
DG Other reserves | 455 323.00 | 364 581.00 | | 455 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 425.00 | 90 742.00 | | 89 425.00 |
DL TOTAL (I) | 636 708.00 | 547 283.00 | | 636 708.00 |
DP Provisions for Risks | 20 267.00 | | | 20 267.00 |
DR TOTAL (IV) | 20 267.00 | | | 20 267.00 |
DX Trade payables and related accounts | 657 697.00 | 511 110.00 | | 657 697.00 |
DY Tax and social security liabilities | 21 964.00 | 24 656.00 | | 21 964.00 |
EA Other liabilities | 450.00 | | | 450.00 |
EC TOTAL (IV) | 680 110.00 | 535 766.00 | | 680 110.00 |
EE Grand total (I to V) | 1 337 085.00 | 1 083 049.00 | | 1 337 085.00 |
EG Accrued income and payables due within one year | 680 110.00 | 535 766.00 | | 680 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 364 823.00 | | 2 364 823.00 | 2 364 823.00 |
FG Production sold - services | 3 053.00 | | 3 053.00 | 3 053.00 |
FJ Net sales | 2 367 876.00 | | 2 367 876.00 | 2 367 876.00 |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 2 367 892.00 | |
FS Purchases of goods (including customs duties) | | | 1 270 801.00 | |
FT Inventory change (goods) | | | 9 793.00 | |
FW Other purchases and external expenses | | | 889 435.00 | |
FX Taxes, duties, and similar payments | | | 1 945.00 | |
FY Salaries and Wages | | | 37 331.00 | |
FZ Social Security Contributions | | | 14 232.00 | |
GB Operating Expenses - Provisions | | | 20 267.00 | |
GE Other Expenses | | | 92.00 | |
GF Total Operating Expenses (II) | | | 2 243 894.00 | |
GG - OPERATING RESULT (I - II) | | | 123 997.00 | |
GL Other interest and similar income | | | 2 921.00 | |
GP Total financial income (V) | | | 2 921.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 921.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 918.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 37 493.00 | 44 174.00 | | 37 493.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 370 813.00 | 2 189 310.00 | | 2 370 813.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 281 387.00 | 2 098 568.00 | | 2 281 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 425.00 | 90 742.00 | | 89 425.00 |
| |
| 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 | 5 856.00 | | | 5 856.00 |
I4 DECREASES Grand Total | | | 5 856.00 | |
IO DECREASES Total including other intangible assets | | | 669.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 187.00 | |
KD ACQUISITIONS Total including other intangible assets | 669.00 | | | 669.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 187.00 | | | 5 187.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 856.00 | | | 5 856.00 |
PE DEPRECIATION Total including other intangible assets | 669.00 | | | 669.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 187.00 | | | 5 187.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | | 20 267.00 | | |
7C Grand total | | 20 267.00 | | |
UE of which provisions and reversals: - Operating | | 20 267.00 | | |
| |
| 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 | 657 697.00 | 657 697.00 | | 657 697.00 |
8C Staff and Related Accounts | 5 842.00 | 5 842.00 | | 5 842.00 |
8D Social Security and Other Social Organizations | 8 401.00 | 8 401.00 | | 8 401.00 |
8K Other liabilities (including liabilities related to repo transactions) | 450.00 | 450.00 | | 450.00 |
UX Other trade receivables | 598 578.00 | | | 598 578.00 |
VB VAT | 12 463.00 | | | 12 463.00 |
VM Income taxes | 5 271.00 | | | 5 271.00 |
VP Miscellaneous | 1 034.00 | | | 1 034.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 442.00 | 1 442.00 | | 1 442.00 |
VS Prepaid expenses | 1 762.00 | | | 1 762.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 619 109.00 | 619 109.00 | | 619 109.00 |
VW VAT | 6 278.00 | 6 278.00 | | 6 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 680 110.00 | 680 110.00 | | 680 110.00 |
