| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 914 694.00 | | 914 694.00 | 914 694.00 |
AT Other tangible assets | 92 519.00 | 92 271.00 | 249.00 | 92 519.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 1 007 373.00 | 92 271.00 | 915 103.00 | 1 007 373.00 |
BT Goods | 130 240.00 | | 130 240.00 | 130 240.00 |
BV Advances and down payments on orders | 860.00 | | 860.00 | 860.00 |
BX Customers and related accounts | 25 828.00 | | 25 828.00 | 25 828.00 |
BZ Other receivables | 3 928.00 | | 3 928.00 | 3 928.00 |
CD Marketable securities | 25 000.00 | | 25 000.00 | 25 000.00 |
CF Cash and cash equivalents | 112 926.00 | | 112 926.00 | 112 926.00 |
CH Prepaid expenses | 6 007.00 | | 6 007.00 | 6 007.00 |
CJ TOTAL (II) | 304 788.00 | | 304 788.00 | 304 788.00 |
CO Grand total (0 to V) | 1 312 162.00 | 92 271.00 | 1 219 891.00 | 1 312 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 910 000.00 | 910 000.00 | | 910 000.00 |
DD Legal reserve (1) | 62 550.00 | 61 558.00 | | 62 550.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 843.00 | 992.00 | | 45 843.00 |
DL TOTAL (I) | 1 018 393.00 | 972 550.00 | | 1 018 393.00 |
DU Loans and Debts from Credit Institutions (3) | 194.00 | 254.00 | | 194.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 104.00 | 32 455.00 | | 24 104.00 |
DX Trade payables and related accounts | 115 168.00 | 122 302.00 | | 115 168.00 |
DY Tax and social security liabilities | 61 135.00 | 74 929.00 | | 61 135.00 |
EA Other liabilities | 897.00 | 1 289.00 | | 897.00 |
EC TOTAL (IV) | 201 498.00 | 231 228.00 | | 201 498.00 |
EE Grand total (I to V) | 1 219 891.00 | 1 203 778.00 | | 1 219 891.00 |
EG Accrued income and payables due within one year | 201 498.00 | 231 228.00 | | 201 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 289 481.00 | | 1 289 481.00 | 1 289 481.00 |
FJ Net sales | 1 289 481.00 | | 1 289 481.00 | 1 289 481.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 067.00 | |
FQ Other income | | | 32 008.00 | |
FR Total operating income (I) | | | 1 322 555.00 | |
FS Purchases of goods (including customs duties) | | | 846 890.00 | |
FT Inventory change (goods) | | | -1 809.00 | |
FW Other purchases and external expenses | | | 53 576.00 | |
FX Taxes, duties, and similar payments | | | 17 268.00 | |
FY Salaries and Wages | | | 260 540.00 | |
FZ Social Security Contributions | | | 101 726.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 212.00 | |
GF Total Operating Expenses (II) | | | 1 278 402.00 | |
GG - OPERATING RESULT (I - II) | | | 44 153.00 | |
GL Other interest and similar income | | | 94.00 | |
GP Total financial income (V) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 067.00 | 1 248.00 | | 1 067.00 |
A2 TOTAL ASSETS | 46 617.00 | 45 361.00 | | 46 617.00 |
HA Exceptional income from management transactions | 1 986.00 | 1 063.00 | | 1 986.00 |
HB Exceptional income from capital transactions | | 160.00 | | |
HD Total exceptional income (VII) | 1 986.00 | 1 223.00 | | 1 986.00 |
HE Exceptional expenses on management operations | 390.00 | 648.00 | | 390.00 |
HF Exceptional expenses on capital transactions | | 160.00 | | |
HH Total exceptional expenses (VIII) | 390.00 | 808.00 | | 390.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 596.00 | 415.00 | | 1 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 324 635.00 | 1 327 377.00 | | 1 324 635.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 278 792.00 | 1 326 386.00 | | 1 278 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 843.00 | 992.00 | | 45 843.00 |
| |
| 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 | 1 007 373.00 | | | 1 007 373.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | | 1 007 373.00 | |
IO DECREASES Total including other intangible assets | | | 914 694.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 92 519.00 | |
KD ACQUISITIONS Total including other intangible assets | 914 694.00 | | | 914 694.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 519.00 | | | 92 519.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 92 059.00 | 212.00 | | 92 059.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 92 059.00 | 212.00 | | 92 059.00 |
| |
| 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 | 115 168.00 | 115 168.00 | | 115 168.00 |
8C Staff and Related Accounts | 22 865.00 | 22 865.00 | | 22 865.00 |
8D Social Security and Other Social Organizations | 35 723.00 | 35 723.00 | | 35 723.00 |
8K Other liabilities (including liabilities related to repo transactions) | 897.00 | 897.00 | | 897.00 |
UT Other financial assets | 160.00 | | | 160.00 |
UX Other trade receivables | 25 828.00 | | | 25 828.00 |
VB VAT | 1 208.00 | | | 1 208.00 |
VG Loans with a maturity of up to one year at origin | 194.00 | 194.00 | | 194.00 |
VI Group and Associates | 24 104.00 | 24 104.00 | | 24 104.00 |
VQ Other Taxes, Duties, and Similar Debts | 555.00 | 555.00 | | 555.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 720.00 | | | 2 720.00 |
VS Prepaid expenses | 6 007.00 | | | 6 007.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 923.00 | 35 763.00 | 160.00 | 35 923.00 |
VW VAT | 1 992.00 | 1 992.00 | | 1 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 498.00 | 201 498.00 | | 201 498.00 |
