| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 500.00 | 1 500.00 | | 1 500.00 |
AH Goodwill | 63 000.00 | | 63 000.00 | 63 000.00 |
AP Buildings | 1 729.00 | 1 437.00 | 291.00 | 1 729.00 |
AT Other tangible assets | 3 339.00 | 1 326.00 | 2 012.00 | 3 339.00 |
BJ TOTAL (I) | 69 568.00 | 4 264.00 | 65 303.00 | 69 568.00 |
BT Goods | 64 668.00 | | 64 668.00 | 64 668.00 |
BX Customers and related accounts | 137 151.00 | 14 610.00 | 122 540.00 | 137 151.00 |
BZ Other receivables | 1 645.00 | | 1 645.00 | 1 645.00 |
CF Cash and cash equivalents | 14 171.00 | | 14 171.00 | 14 171.00 |
CH Prepaid expenses | 3 989.00 | | 3 989.00 | 3 989.00 |
CJ TOTAL (II) | 221 625.00 | 14 610.00 | 207 014.00 | 221 625.00 |
CO Grand total (0 to V) | 291 193.00 | 18 874.00 | 272 318.00 | 291 193.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 300.00 | 30 300.00 | | 30 300.00 |
DD Legal reserve (1) | 3 030.00 | 3 030.00 | | 3 030.00 |
DE Statutory or contractual reserves | 68 814.00 | 68 814.00 | | 68 814.00 |
DG Other reserves | 23 692.00 | 11 460.00 | | 23 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 485.00 | 12 231.00 | | 3 485.00 |
DL TOTAL (I) | 129 322.00 | 125 836.00 | | 129 322.00 |
DU Loans and Debts from Credit Institutions (3) | 117.00 | 7 055.00 | | 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 483.00 | 24 415.00 | | 21 483.00 |
DX Trade payables and related accounts | 113 008.00 | 88 439.00 | | 113 008.00 |
DY Tax and social security liabilities | 8 356.00 | 13 113.00 | | 8 356.00 |
EA Other liabilities | 30.00 | 233.00 | | 30.00 |
EC TOTAL (IV) | 142 996.00 | 133 258.00 | | 142 996.00 |
EE Grand total (I to V) | 272 318.00 | 259 095.00 | | 272 318.00 |
EG Accrued income and payables due within one year | 142 996.00 | 133 258.00 | | 142 996.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 117.00 | 7 055.00 | | 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 497 409.00 | | 497 409.00 | 497 409.00 |
FJ Net sales | 497 409.00 | | 497 409.00 | 497 409.00 |
FQ Other income | | | 94.00 | |
FR Total operating income (I) | | | 497 503.00 | |
FS Purchases of goods (including customs duties) | | | 365 682.00 | |
FT Inventory change (goods) | | | -5 884.00 | |
FU Purchases of raw materials and other supplies | | | 788.00 | |
FW Other purchases and external expenses | | | 69 705.00 | |
FX Taxes, duties, and similar payments | | | 2 560.00 | |
FY Salaries and Wages | | | 38 905.00 | |
FZ Social Security Contributions | | | 19 308.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 036.00 | |
GF Total Operating Expenses (II) | | | 492 102.00 | |
GG - OPERATING RESULT (I - II) | | | 5 401.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 870.00 | |
GU Total financial expenses (VI) | | | 870.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -867.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 534.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 204.00 | | | 204.00 |
HD Total exceptional income (VII) | 204.00 | | | 204.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 204.00 | | | 204.00 |
HK Income tax | 1 254.00 | 2 903.00 | | 1 254.00 |
HL TOTAL REVENUE (I + III + V + VII) | 497 711.00 | 487 904.00 | | 497 711.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 494 226.00 | 475 672.00 | | 494 226.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 485.00 | 12 231.00 | | 3 485.00 |
HP References: Equipment leasing | 10 456.00 | 10 454.00 | | 10 456.00 |
| |
| 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 | 68 041.00 | | 1 527.00 | 68 041.00 |
I4 DECREASES Grand Total | | | 69 568.00 | |
IO DECREASES Total including other intangible assets | | | 1 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 068.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 500.00 | | | 1 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 541.00 | | 1 527.00 | 3 541.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 228.00 | 1 036.00 | | 3 228.00 |
PE DEPRECIATION Total including other intangible assets | 1 500.00 | | | 1 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 728.00 | 1 036.00 | | 1 728.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 14 610.00 | | | 14 610.00 |
7B Total provisions for depreciation | 14 610.00 | | | 14 610.00 |
| |
| 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 | 113 008.00 | 113 008.00 | | 113 008.00 |
8C Staff and Related Accounts | 1 065.00 | 1 065.00 | | 1 065.00 |
8D Social Security and Other Social Organizations | 2 256.00 | 2 256.00 | | 2 256.00 |
8E Income Taxes | 141.00 | 141.00 | | 141.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31.00 | 31.00 | | 31.00 |
UX Other trade receivables | 137 151.00 | 137 151.00 | | 137 151.00 |
VB VAT | 993.00 | 993.00 | | 993.00 |
VH Loans with a maturity of more than one year at origin | 117.00 | 117.00 | | 117.00 |
VI Group and Associates | 21 484.00 | 21 484.00 | | 21 484.00 |
VQ Other Taxes, Duties, and Similar Debts | 248.00 | 248.00 | | 248.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 652.00 | 652.00 | | 652.00 |
VS Prepaid expenses | 3 989.00 | 3 989.00 | | 3 989.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 785.00 | 142 785.00 | | 142 785.00 |
VW VAT | 4 646.00 | 4 646.00 | | 4 646.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 996.00 | 142 996.00 | | 142 996.00 |
