| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 299.00 | 299.00 | | 299.00 |
AR Technical installations, industrial equipment and tools | 43 383.00 | 43 383.00 | | 43 383.00 |
AT Other tangible assets | 18 275.00 | 16 153.00 | 2 122.00 | 18 275.00 |
BJ TOTAL (I) | 61 957.00 | 59 835.00 | 2 122.00 | 61 957.00 |
BT Goods | 5 602.00 | | 5 602.00 | 5 602.00 |
BX Customers and related accounts | 388 177.00 | | 388 177.00 | 388 177.00 |
BZ Other receivables | 42 377.00 | | 42 377.00 | 42 377.00 |
CF Cash and cash equivalents | 111 546.00 | | 111 546.00 | 111 546.00 |
CH Prepaid expenses | 4 121.00 | | 4 121.00 | 4 121.00 |
CJ TOTAL (II) | 551 823.00 | | 551 823.00 | 551 823.00 |
CO Grand total (0 to V) | 613 780.00 | 59 835.00 | 553 945.00 | 613 780.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 560.00 | 43 560.00 | | 43 560.00 |
DD Legal reserve (1) | 4 356.00 | 4 356.00 | | 4 356.00 |
DG Other reserves | 188 571.00 | 185 767.00 | | 188 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 782.00 | 32 804.00 | | 46 782.00 |
DL TOTAL (I) | 283 269.00 | 266 487.00 | | 283 269.00 |
DU Loans and Debts from Credit Institutions (3) | 341.00 | 3 337.00 | | 341.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 458.00 | 1 658.00 | | 26 458.00 |
DX Trade payables and related accounts | 221 431.00 | 192 715.00 | | 221 431.00 |
DY Tax and social security liabilities | 21 654.00 | 15 624.00 | | 21 654.00 |
EA Other liabilities | 792.00 | | | 792.00 |
EC TOTAL (IV) | 270 676.00 | 213 334.00 | | 270 676.00 |
EE Grand total (I to V) | 553 945.00 | 479 821.00 | | 553 945.00 |
EI Including equity loans | 26 458.00 | | | 26 458.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 953 923.00 | | 953 923.00 | 953 923.00 |
FG Production sold - services | 13 439.00 | | 13 439.00 | 13 439.00 |
FJ Net sales | 967 362.00 | | 967 362.00 | 967 362.00 |
FQ Other income | | | 41.00 | |
FR Total operating income (I) | | | 967 403.00 | |
FS Purchases of goods (including customs duties) | | | 760 498.00 | |
FT Inventory change (goods) | | | 262.00 | |
FW Other purchases and external expenses | | | 138 119.00 | |
FX Taxes, duties, and similar payments | | | 700.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 049.00 | |
GE Other Expenses | | | 536.00 | |
GF Total Operating Expenses (II) | | | 909 165.00 | |
GG - OPERATING RESULT (I - II) | | | 58 238.00 | |
GR Interest and similar expenses | | | 92.00 | |
GU Total financial expenses (VI) | | | 92.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -92.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 147.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 365.00 | 6 099.00 | | 11 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 967 403.00 | 739 041.00 | | 967 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 920 622.00 | 706 237.00 | | 920 622.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 782.00 | 32 804.00 | | 46 782.00 |
| |
| 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 | 61 957.00 | | | 61 957.00 |
I4 DECREASES Grand Total | | | 61 957.00 | |
IO DECREASES Total including other intangible assets | | | 299.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 658.00 | |
KD ACQUISITIONS Total including other intangible assets | 299.00 | | | 299.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 658.00 | | | 61 658.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 786.00 | 9 049.00 | | 50 786.00 |
PE DEPRECIATION Total including other intangible assets | 299.00 | | | 299.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 487.00 | 9 049.00 | | 50 487.00 |
| |
| 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 | 221 431.00 | 221 431.00 | | 221 431.00 |
8D Social Security and Other Social Organizations | 11 448.00 | 11 448.00 | | 11 448.00 |
8E Income Taxes | 5 265.00 | 5 265.00 | | 5 265.00 |
8K Other liabilities (including liabilities related to repo transactions) | 792.00 | 792.00 | | 792.00 |
UX Other trade receivables | 388 177.00 | | | 388 177.00 |
VB VAT | 42 377.00 | | | 42 377.00 |
VG Loans with a maturity of up to one year at origin | 341.00 | 341.00 | | 341.00 |
VI Group and Associates | 26 458.00 | 26 458.00 | | 26 458.00 |
VK Loans repaid during the year | 3 197.00 | | | 3 197.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 441.00 | 1 441.00 | | 1 441.00 |
VS Prepaid expenses | 4 121.00 | | | 4 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 434 675.00 | 434 675.00 | | 434 675.00 |
VW VAT | 3 500.00 | 3 500.00 | | 3 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 270 676.00 | 270 676.00 | | 270 676.00 |
