| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 078.00 | 1 818.00 | 1 260.00 | 3 078.00 |
AH Goodwill | 2 287.00 | | 2 287.00 | 2 287.00 |
AR Technical installations, industrial equipment and tools | 2 919.00 | 2 918.00 | | 2 919.00 |
AT Other tangible assets | 19 140.00 | 16 089.00 | 3 051.00 | 19 140.00 |
BH Other financial assets | 875.00 | | 875.00 | 875.00 |
BJ TOTAL (I) | 28 303.00 | 20 825.00 | 7 478.00 | 28 303.00 |
BT Goods | 65 727.00 | | 65 727.00 | 65 727.00 |
BX Customers and related accounts | 343 476.00 | 113.00 | 343 363.00 | 343 476.00 |
BZ Other receivables | 65 756.00 | | 65 756.00 | 65 756.00 |
CF Cash and cash equivalents | 58 814.00 | | 58 814.00 | 58 814.00 |
CH Prepaid expenses | 2 306.00 | | 2 306.00 | 2 306.00 |
CJ TOTAL (II) | 536 079.00 | 113.00 | 535 966.00 | 536 079.00 |
CO Grand total (0 to V) | 564 382.00 | 20 939.00 | 543 443.00 | 564 382.00 |
CU Other investments | 5.00 | | 5.00 | 5.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 842.00 | 4 842.00 | | 4 842.00 |
DG Other reserves | 95 473.00 | 105 853.00 | | 95 473.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 683.00 | 10 620.00 | | 33 683.00 |
DL TOTAL (I) | 173 998.00 | 161 315.00 | | 173 998.00 |
DU Loans and Debts from Credit Institutions (3) | 40 000.00 | 4 012.00 | | 40 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 000.00 | | | 21 000.00 |
DX Trade payables and related accounts | 256 282.00 | 101 865.00 | | 256 282.00 |
DY Tax and social security liabilities | 51 667.00 | 21 508.00 | | 51 667.00 |
EA Other liabilities | 497.00 | 377.00 | | 497.00 |
EC TOTAL (IV) | 369 446.00 | 127 762.00 | | 369 446.00 |
EE Grand total (I to V) | 543 443.00 | 289 077.00 | | 543 443.00 |
EG Accrued income and payables due within one year | 369 446.00 | 127 762.00 | | 369 446.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 40 000.00 | 5.00 | | 40 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 022 582.00 | |
FG Production sold - services | | | 20 088.00 | |
FJ Net sales | | | 1 042 670.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 1 042 676.00 | |
FS Purchases of goods (including customs duties) | | | 759 588.00 | |
FT Inventory change (goods) | | | 3 664.00 | |
FW Other purchases and external expenses | | | 150 755.00 | |
FX Taxes, duties, and similar payments | | | 2 505.00 | |
FY Salaries and Wages | | | 62 055.00 | |
FZ Social Security Contributions | | | 23 036.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 159.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 003 765.00 | |
GG - OPERATING RESULT (I - II) | | | 38 912.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GR Interest and similar expenses | | | 229.00 | |
GU Total financial expenses (VI) | | | 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 116.00 | | |
HD Total exceptional income (VII) | | 116.00 | | |
HE Exceptional expenses on management operations | 248.00 | 16 549.00 | | 248.00 |
HH Total exceptional expenses (VIII) | 248.00 | 16 549.00 | | 248.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -248.00 | -16 434.00 | | -248.00 |
HK Income tax | 4 752.00 | | | 4 752.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 042 676.00 | 876 983.00 | | 1 042 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 008 994.00 | 866 363.00 | | 1 008 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 683.00 | 10 620.00 | | 33 683.00 |
| |
| 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 | 28 303.00 | | | 28 303.00 |
I3 DECREASES Total Financial Fixed Assets | | | 880.00 | |
I4 DECREASES Grand Total | | | 28 303.00 | |
IO DECREASES Total including other intangible assets | | | 5 365.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 058.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 365.00 | | | 5 365.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 058.00 | | | 22 058.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 880.00 | | | 880.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 667.00 | 2 159.00 | | 18 667.00 |
PE DEPRECIATION Total including other intangible assets | 792.00 | 1 026.00 | | 792.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 874.00 | 1 133.00 | | 17 874.00 |
| |
| 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 | 256 282.00 | 256 282.00 | | 256 282.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 497.00 | 21 497.00 | | 21 497.00 |
UT Other financial assets | 875.00 | | 875.00 | 875.00 |
UX Other trade receivables | 343 476.00 | 343 476.00 | | 343 476.00 |
VG Loans with a maturity of up to one year at origin | 40 000.00 | 40 000.00 | | 40 000.00 |
VK Loans repaid during the year | 4 007.00 | | | 4 007.00 |
VP Miscellaneous | 65 756.00 | 65 756.00 | | 65 756.00 |
VQ Other Taxes, Duties, and Similar Debts | 51 667.00 | 51 667.00 | | 51 667.00 |
VS Prepaid expenses | 2 306.00 | 2 306.00 | | 2 306.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 412 413.00 | 411 538.00 | 875.00 | 412 413.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 369 446.00 | 369 446.00 | | 369 446.00 |
