| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 120.00 | 9 120.00 | | 9 120.00 |
AH Goodwill | 65 900.00 | | 65 900.00 | 65 900.00 |
AT Other tangible assets | 8 644.00 | 6 491.00 | 2 153.00 | 8 644.00 |
BJ TOTAL (I) | 83 664.00 | 15 611.00 | 68 053.00 | 83 664.00 |
BX Customers and related accounts | 2 059 781.00 | | 2 059 781.00 | 2 059 781.00 |
BZ Other receivables | 1 316 201.00 | | 1 316 201.00 | 1 316 201.00 |
CF Cash and cash equivalents | 599 677.00 | | 599 677.00 | 599 677.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 975 659.00 | | 3 975 659.00 | 3 975 659.00 |
CO Grand total (0 to V) | 4 059 323.00 | 15 611.00 | 4 043 712.00 | 4 059 323.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 4 817.00 | | 7 000.00 |
DG Other reserves | 53 244.00 | 16 906.00 | | 53 244.00 |
DH Retained earnings | | -68 996.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 114.00 | 107 518.00 | | 23 114.00 |
DL TOTAL (I) | 153 358.00 | 130 244.00 | | 153 358.00 |
DU Loans and Debts from Credit Institutions (3) | | 524.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 28 956.00 | 25 004.00 | | 28 956.00 |
DX Trade payables and related accounts | 3 356 380.00 | 2 960 594.00 | | 3 356 380.00 |
DY Tax and social security liabilities | 345 653.00 | 597 992.00 | | 345 653.00 |
EA Other liabilities | 159 364.00 | 900.00 | | 159 364.00 |
EC TOTAL (IV) | 3 890 354.00 | 3 585 014.00 | | 3 890 354.00 |
EE Grand total (I to V) | 4 043 712.00 | 3 715 259.00 | | 4 043 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 12 151 725.00 | |
FJ Net sales | | | 12 151 725.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 12 151 726.00 | |
FW Other purchases and external expenses | | | 11 965 817.00 | |
FX Taxes, duties, and similar payments | | | 3 659.00 | |
FY Salaries and Wages | | | 134 107.00 | |
GB Operating Expenses - Provisions | | | 2 211.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 12 105 802.00 | |
GG - OPERATING RESULT (I - II) | | | 45 925.00 | |
GP Total financial income (V) | | | 21 075.00 | |
GU Total financial expenses (VI) | | | 3 957.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 58 916.00 | | |
HH Total exceptional expenses (VIII) | 23 565.00 | 445.00 | | 23 565.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23 565.00 | 58 471.00 | | -23 565.00 |
HK Income tax | 16 364.00 | 14 651.00 | | 16 364.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 172 801.00 | 10 303 698.00 | | 12 172 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 149 687.00 | 10 196 180.00 | | 12 149 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 114.00 | 107 518.00 | | 23 114.00 |
| |
| 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 | 82 947.00 | | 717.00 | 82 947.00 |
I4 DECREASES Grand Total | | | 83 664.00 | |
IO DECREASES Total including other intangible assets | | | 75 020.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 644.00 | |
KD ACQUISITIONS Total including other intangible assets | 75 020.00 | | | 75 020.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 927.00 | | 717.00 | 7 927.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 400.00 | 2 211.00 | | 13 400.00 |
PE DEPRECIATION Total including other intangible assets | 9 120.00 | | | 9 120.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 280.00 | 2 211.00 | | 4 280.00 |
| |
| 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 | 3 356 380.00 | 3 356 380.00 | | 3 356 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 188 320.00 | 188 320.00 | | 188 320.00 |
UX Other trade receivables | 2 059 781.00 | 2 059 781.00 | | 2 059 781.00 |
VP Miscellaneous | 1 316 201.00 | 1 316 201.00 | | 1 316 201.00 |
VQ Other Taxes, Duties, and Similar Debts | 345 653.00 | 345 653.00 | | 345 653.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 375 982.00 | 3 375 982.00 | | 3 375 982.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 890 353.00 | 3 890 353.00 | | 3 890 353.00 |
