| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AR Technical installations, industrial equipment and tools | 6 224.00 | 3 701.00 | 2 523.00 | 6 224.00 |
AT Other tangible assets | 11 352.00 | 9 695.00 | 1 658.00 | 11 352.00 |
BH Other financial assets | 23 632.00 | | 23 632.00 | 23 632.00 |
BJ TOTAL (I) | 91 209.00 | 13 396.00 | 77 813.00 | 91 209.00 |
BT Goods | 95 685.00 | | 95 685.00 | 95 685.00 |
BX Customers and related accounts | 45 161.00 | | 45 161.00 | 45 161.00 |
BZ Other receivables | 14 153.00 | | 14 153.00 | 14 153.00 |
CF Cash and cash equivalents | 151 988.00 | | 151 988.00 | 151 988.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 306 986.00 | | 306 986.00 | 306 986.00 |
CO Grand total (0 to V) | 398 195.00 | 13 396.00 | 384 799.00 | 398 195.00 |
CP Shares due in less than one year | 23 632.00 | | | 23 632.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 32 744.00 | 6 192.00 | | 32 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 734.00 | 26 552.00 | | 29 734.00 |
DL TOTAL (I) | 71 279.00 | 41 544.00 | | 71 279.00 |
DX Trade payables and related accounts | 221 435.00 | 158 598.00 | | 221 435.00 |
DY Tax and social security liabilities | 91 797.00 | 72 984.00 | | 91 797.00 |
EA Other liabilities | 289.00 | 135.00 | | 289.00 |
EC TOTAL (IV) | 313 521.00 | 231 717.00 | | 313 521.00 |
EE Grand total (I to V) | 384 799.00 | 273 261.00 | | 384 799.00 |
EG Accrued income and payables due within one year | 313 521.00 | 231 717.00 | | 313 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 502 728.00 | 408 823.00 | 911 551.00 | 502 728.00 |
FG Production sold - services | 1 161.00 | | 1 161.00 | 1 161.00 |
FJ Net sales | 503 888.00 | 408 823.00 | 912 711.00 | 503 888.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 175.00 | |
FR Total operating income (I) | | | 912 886.00 | |
FS Purchases of goods (including customs duties) | | | 674 543.00 | |
FT Inventory change (goods) | | | -17 053.00 | |
FU Purchases of raw materials and other supplies | | | 2 482.00 | |
FW Other purchases and external expenses | | | 115 735.00 | |
FX Taxes, duties, and similar payments | | | 4 488.00 | |
FY Salaries and Wages | | | 79 318.00 | |
FZ Social Security Contributions | | | 17 143.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 639.00 | |
GE Other Expenses | | | 50.00 | |
GF Total Operating Expenses (II) | | | 878 347.00 | |
GG - OPERATING RESULT (I - II) | | | 34 539.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 580.00 | | |
HK Income tax | 4 805.00 | 4 275.00 | | 4 805.00 |
HL TOTAL REVENUE (I + III + V + VII) | 912 886.00 | 654 422.00 | | 912 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 883 152.00 | 627 870.00 | | 883 152.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 734.00 | 26 552.00 | | 29 734.00 |
| |
| 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 | 91 209.00 | | | 91 209.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 632.00 | |
I4 DECREASES Grand Total | | | 91 209.00 | |
IO DECREASES Total including other intangible assets | | | 50 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 577.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 000.00 | | | 50 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 577.00 | | | 17 577.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 632.00 | | | 23 632.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 757.00 | 1 639.00 | | 11 757.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 757.00 | 1 639.00 | | 11 757.00 |
| |
| 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 | 221 435.00 | 221 435.00 | | 221 435.00 |
8C Staff and Related Accounts | 65 712.00 | 65 712.00 | | 65 712.00 |
8D Social Security and Other Social Organizations | 17 825.00 | 17 825.00 | | 17 825.00 |
8E Income Taxes | 163.00 | 163.00 | | 163.00 |
8K Other liabilities (including liabilities related to repo transactions) | 289.00 | 289.00 | | 289.00 |
UT Other financial assets | 23 632.00 | 23 632.00 | | 23 632.00 |
UX Other trade receivables | 42 270.00 | 42 270.00 | | 42 270.00 |
VA Doubtful or disputed receivables | 2 891.00 | 2 891.00 | | 2 891.00 |
VB VAT | 8 904.00 | 8 904.00 | | 8 904.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 249.00 | 5 249.00 | | 5 249.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 946.00 | 82 946.00 | | 82 946.00 |
VW VAT | 8 097.00 | 8 097.00 | | 8 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 313 521.00 | 313 521.00 | | 313 521.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 952.00 | 1 002.00 | | 1 952.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 566.00 | 2 981.00 | | 2 566.00 |
ST Other accounts | 34 913.00 | 28 502.00 | | 34 913.00 |
XQ Rental, rental and co-ownership charges | 52 531.00 | 48 972.00 | | 52 531.00 |
YT Subcontracting | 100.00 | 200.00 | | 100.00 |
YV Retrocessions of fees, commissions and brokerage | 25 625.00 | 1 923.00 | | 25 625.00 |
YW Business tax | 2 536.00 | 2 223.00 | | 2 536.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 488.00 | 3 225.00 | | 4 488.00 |
YY Amount of VAT collected | 231 977.00 | 165 104.00 | | 231 977.00 |
YZ Total deductible VAT on goods and services | 155 043.00 | 118 567.00 | | 155 043.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 115 735.00 | 82 578.00 | | 115 735.00 |
