| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 33 599.00 | 12 062.00 | 21 536.00 | 33 599.00 |
AT Other tangible assets | 67 904.00 | 66 321.00 | 1 583.00 | 67 904.00 |
BD Other fixed assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 120 014.00 | 78 383.00 | 41 631.00 | 120 014.00 |
BT Goods | 233 608.00 | | 233 608.00 | 233 608.00 |
BX Customers and related accounts | 479 513.00 | 61 019.00 | 418 495.00 | 479 513.00 |
BZ Other receivables | 66 754.00 | | 66 754.00 | 66 754.00 |
CF Cash and cash equivalents | 67 315.00 | | 67 315.00 | 67 315.00 |
CJ TOTAL (II) | 847 190.00 | 61 019.00 | 786 171.00 | 847 190.00 |
CO Grand total (0 to V) | 967 204.00 | 139 402.00 | 827 802.00 | 967 204.00 |
CU Other investments | 8 511.00 | | 8 511.00 | 8 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 112 000.00 | 132 000.00 | | 112 000.00 |
DH Retained earnings | 3 912.00 | 1 674.00 | | 3 912.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 246.00 | 12 238.00 | | 19 246.00 |
DL TOTAL (I) | 267 158.00 | 277 912.00 | | 267 158.00 |
DU Loans and Debts from Credit Institutions (3) | 12 753.00 | 21 971.00 | | 12 753.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 423.00 | 43 498.00 | | 48 423.00 |
DX Trade payables and related accounts | 410 538.00 | 378 997.00 | | 410 538.00 |
DY Tax and social security liabilities | 71 923.00 | 63 932.00 | | 71 923.00 |
DZ Fixed asset liabilities and related accounts | 7 490.00 | 7 490.00 | | 7 490.00 |
EA Other liabilities | 9 517.00 | 10 537.00 | | 9 517.00 |
EC TOTAL (IV) | 560 644.00 | 526 425.00 | | 560 644.00 |
EE Grand total (I to V) | 827 802.00 | 804 337.00 | | 827 802.00 |
EG Accrued income and payables due within one year | 554 746.00 | 513 673.00 | | 554 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 597 268.00 | | 1 597 268.00 | 1 597 268.00 |
FG Production sold - services | 1 000.00 | | 1 000.00 | 1 000.00 |
FJ Net sales | 1 598 268.00 | | 1 598 268.00 | 1 598 268.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 654.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 1 604 935.00 | |
FS Purchases of goods (including customs duties) | | | 1 061 764.00 | |
FT Inventory change (goods) | | | -1 821.00 | |
FU Purchases of raw materials and other supplies | | | 1 888.00 | |
FW Other purchases and external expenses | | | 204 390.00 | |
FX Taxes, duties, and similar payments | | | 14 258.00 | |
FY Salaries and Wages | | | 179 009.00 | |
FZ Social Security Contributions | | | 58 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 100.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 24 690.00 | |
GE Other Expenses | | | 36 483.00 | |
GF Total Operating Expenses (II) | | | 1 584 080.00 | |
GG - OPERATING RESULT (I - II) | | | 20 855.00 | |
GR Interest and similar expenses | | | 341.00 | |
GU Total financial expenses (VI) | | | 341.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 170.00 | 301.00 | | 170.00 |
HH Total exceptional expenses (VIII) | 170.00 | 301.00 | | 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -170.00 | -301.00 | | -170.00 |
HK Income tax | 1 099.00 | 1 259.00 | | 1 099.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 604 935.00 | 1 471 708.00 | | 1 604 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 585 690.00 | 1 459 470.00 | | 1 585 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 246.00 | 12 238.00 | | 19 246.00 |
| |
| 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 | 120 014.00 | | | 120 014.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 511.00 | |
I4 DECREASES Grand Total | | | 120 014.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 101 503.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 101 503.00 | | | 101 503.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 511.00 | | | 18 511.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 73 283.00 | 5 100.00 | | 73 283.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 283.00 | 5 100.00 | | 73 283.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 36 328.00 | 24 690.00 | | 36 328.00 |
7B Total provisions for depreciation | 36 328.00 | 24 690.00 | | 36 328.00 |
7C Grand total | 36 328.00 | 24 690.00 | | 36 328.00 |
UE of which provisions and reversals: - Operating | | 24 690.00 | | |
| |
| 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 | 410 538.00 | 410 538.00 | | 410 538.00 |
8C Staff and Related Accounts | 12 481.00 | 12 481.00 | | 12 481.00 |
8D Social Security and Other Social Organizations | 28 889.00 | 28 889.00 | | 28 889.00 |
8J Fixed Asset Liabilities and Related Accounts | 7 490.00 | 7 490.00 | | 7 490.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 517.00 | 9 517.00 | | 9 517.00 |
UX Other trade receivables | 406 374.00 | | | 406 374.00 |
VA Doubtful or disputed receivables | 73 139.00 | | | 73 139.00 |
VB VAT | 16 179.00 | | | 16 179.00 |
VC Group and associates | 1 275.00 | | | 1 275.00 |
VH Loans with a maturity of more than one year at origin | 12 753.00 | 6 854.00 | 5 899.00 | 12 753.00 |
VI Group and Associates | 48 423.00 | 48 423.00 | | 48 423.00 |
VK Loans repaid during the year | 9 218.00 | | | 9 218.00 |
VM Income taxes | 11 319.00 | | | 11 319.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 256.00 | 20 256.00 | | 20 256.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 981.00 | | | 37 981.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 546 267.00 | 546 267.00 | | 546 267.00 |
VW VAT | 10 297.00 | 10 297.00 | | 10 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 560 644.00 | 554 746.00 | 5 899.00 | 560 644.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 7.00 | | | 7.00 |
