| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 9 970.00 | | 9 970.00 | 9 970.00 |
AT Other tangible assets | 4 516.00 | 4 431.00 | 86.00 | 4 516.00 |
BF Loans | 8 519.00 | | 8 519.00 | 8 519.00 |
BH Other financial assets | 12 630.00 | | 12 630.00 | 12 630.00 |
BJ TOTAL (I) | 35 666.00 | 4 431.00 | 31 235.00 | 35 666.00 |
BT Goods | 11 875.00 | | 11 875.00 | 11 875.00 |
BX Customers and related accounts | 3 462 282.00 | 30 234.00 | 3 432 048.00 | 3 462 282.00 |
BZ Other receivables | 2 127 627.00 | | 2 127 627.00 | 2 127 627.00 |
CF Cash and cash equivalents | 389 580.00 | | 389 580.00 | 389 580.00 |
CH Prepaid expenses | 1 028.00 | | 1 028.00 | 1 028.00 |
CJ TOTAL (II) | 5 992 392.00 | 30 234.00 | 5 962 158.00 | 5 992 392.00 |
CO Grand total (0 to V) | 6 028 058.00 | 34 664.00 | 5 993 393.00 | 6 028 058.00 |
CU Other investments | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DB Share, merger, contribution premiums, etc. | 2 632.00 | 2 632.00 | | 2 632.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DG Other reserves | 56 871.00 | 59 207.00 | | 56 871.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 910 314.00 | 997 664.00 | | 910 314.00 |
DL TOTAL (I) | 1 629 817.00 | 1 719 503.00 | | 1 629 817.00 |
DP Provisions for Risks | 20 347.00 | 11 560.00 | | 20 347.00 |
DR TOTAL (IV) | 20 347.00 | 11 560.00 | | 20 347.00 |
DX Trade payables and related accounts | 4 006 771.00 | 3 255 406.00 | | 4 006 771.00 |
DY Tax and social security liabilities | 19 695.00 | 17 334.00 | | 19 695.00 |
EA Other liabilities | 316 763.00 | 337 843.00 | | 316 763.00 |
EC TOTAL (IV) | 4 343 229.00 | 3 610 583.00 | | 4 343 229.00 |
EE Grand total (I to V) | 5 993 393.00 | 5 341 646.00 | | 5 993 393.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 31 051 000.00 | -18 467.00 | 31 032 533.00 | 31 051 000.00 |
FD Production sold - goods | 11 694.00 | | 11 694.00 | 11 694.00 |
FG Production sold - services | 282 598.00 | | 282 598.00 | 282 598.00 |
FJ Net sales | 31 345 292.00 | -18 467.00 | 31 326 826.00 | 31 345 292.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 181.00 | |
FQ Other income | | | 46 140.00 | |
FR Total operating income (I) | | | 31 382 147.00 | |
FS Purchases of goods (including customs duties) | | | 24 616 307.00 | |
FT Inventory change (goods) | | | -6 849.00 | |
FW Other purchases and external expenses | | | 5 315 159.00 | |
FX Taxes, duties, and similar payments | | | 42 360.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 80.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 878.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 16 013.00 | |
GE Other Expenses | | | 25 993.00 | |
GF Total Operating Expenses (II) | | | 30 013 941.00 | |
GG - OPERATING RESULT (I - II) | | | 1 368 206.00 | |
GL Other interest and similar income | | | 1 756.00 | |
GP Total financial income (V) | | | 1 756.00 | |
GR Interest and similar expenses | | | 39.00 | |
GU Total financial expenses (VI) | | | 39.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 718.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 369 924.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 272.00 | 6 000.00 | | 3 272.00 |
HH Total exceptional expenses (VIII) | 3 272.00 | 6 000.00 | | 3 272.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 272.00 | -6 000.00 | | -3 272.00 |
HK Income tax | 456 338.00 | 499 741.00 | | 456 338.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 383 903.00 | 29 830 652.00 | | 31 383 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 473 589.00 | 28 832 988.00 | | 30 473 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 910 314.00 | 997 664.00 | | 910 314.00 |
| |
| 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 | 39 924.00 | | -4 258.00 | 39 924.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 179.00 | |
I4 DECREASES Grand Total | | | 35 666.00 | |
IO DECREASES Total including other intangible assets | | | 9 970.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 516.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 970.00 | | | 9 970.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 516.00 | | | 4 516.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 437.00 | | -4 258.00 | 25 437.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 351.00 | 80.00 | | 4 351.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 351.00 | 80.00 | | 4 351.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 11 560.00 | 16 013.00 | 7 226.00 | 11 560.00 |
6T Receivables | 25 888.00 | 4 878.00 | 532.00 | 25 888.00 |
7B Total provisions for depreciation | 25 888.00 | 4 878.00 | 532.00 | 25 888.00 |
7C Grand total | 37 448.00 | 20 891.00 | 7 758.00 | 37 448.00 |
UE of which provisions and reversals: - Operating | | 20 891.00 | 7 758.00 | |
| |
| 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 | 4 006 771.00 | 4 006 771.00 | | 4 006 771.00 |
8D Social Security and Other Social Organizations | 19 695.00 | 19 695.00 | | 19 695.00 |
8K Other liabilities (including liabilities related to repo transactions) | 316 763.00 | 316 763.00 | | 316 763.00 |
UP Loans | 8 519.00 | 6 583.00 | | 8 519.00 |
UT Other financial assets | 12 630.00 | | | 12 630.00 |
UX Other trade receivables | 3 410 475.00 | | | 3 410 475.00 |
VA Doubtful or disputed receivables | 51 808.00 | | | 51 808.00 |
VB VAT | 138 876.00 | | | 138 876.00 |
VC Group and associates | 1 983 181.00 | | | 1 983 181.00 |
VP Miscellaneous | 1 712.00 | | | 1 712.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 858.00 | | | 3 858.00 |
VS Prepaid expenses | 1 028.00 | | | 1 028.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 612 087.00 | 5 597 520.00 | 14 566.00 | 5 612 087.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 343 229.00 | 4 343 229.00 | | 4 343 229.00 |
