| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 399.00 | 7 201.00 | 199.00 | 7 399.00 |
AH Goodwill | 39 000.00 | | 39 000.00 | 39 000.00 |
BJ TOTAL (I) | 72 479.00 | 7 201.00 | 65 279.00 | 72 479.00 |
BX Customers and related accounts | 187 775.00 | 24 874.00 | 162 900.00 | 187 775.00 |
BZ Other receivables | 42 598.00 | | 42 598.00 | 42 598.00 |
CF Cash and cash equivalents | 109 248.00 | | 109 248.00 | 109 248.00 |
CJ TOTAL (II) | 339 621.00 | 24 874.00 | 314 747.00 | 339 621.00 |
CO Grand total (0 to V) | 412 101.00 | 32 075.00 | 380 026.00 | 412 101.00 |
CU Other investments | 26 080.00 | | 26 080.00 | 26 080.00 |
| |
| 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) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 10 251.00 | 7 446.00 | | 10 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 807.00 | 2 805.00 | | 28 807.00 |
DL TOTAL (I) | 83 058.00 | 54 251.00 | | 83 058.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 000.00 | | | 50 000.00 |
DX Trade payables and related accounts | 226 466.00 | 278 463.00 | | 226 466.00 |
DY Tax and social security liabilities | 12 875.00 | 1 159.00 | | 12 875.00 |
DZ Fixed asset liabilities and related accounts | 4 890.00 | 9 780.00 | | 4 890.00 |
EA Other liabilities | 2 737.00 | 3 275.00 | | 2 737.00 |
EC TOTAL (IV) | 296 967.00 | 292 678.00 | | 296 967.00 |
EE Grand total (I to V) | 380 026.00 | 346 929.00 | | 380 026.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 741 627.00 | | 1 741 627.00 | 1 741 627.00 |
FG Production sold - services | 300.00 | | 300.00 | 300.00 |
FJ Net sales | 1 741 927.00 | | 1 741 927.00 | 1 741 927.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 35 222.00 | |
FQ Other income | | | 264.00 | |
FR Total operating income (I) | | | 1 777 414.00 | |
FS Purchases of goods (including customs duties) | | | 1 308 808.00 | |
FW Other purchases and external expenses | | | 364 828.00 | |
FX Taxes, duties, and similar payments | | | 1 646.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 466.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 985.00 | |
GE Other Expenses | | | 54 189.00 | |
GF Total Operating Expenses (II) | | | 1 734 922.00 | |
GG - OPERATING RESULT (I - II) | | | 42 492.00 | |
GR Interest and similar expenses | | | 1 804.00 | |
GU Total financial expenses (VI) | | | 1 804.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 687.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 880.00 | 168.00 | | 11 880.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 777 414.00 | 1 741 086.00 | | 1 777 414.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 748 606.00 | 1 738 281.00 | | 1 748 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 807.00 | 2 805.00 | | 28 807.00 |
| |
| 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 | 72 479.00 | | | 72 479.00 |
I3 DECREASES Total Financial Fixed Assets | | | 26 080.00 | |
I4 DECREASES Grand Total | | | 72 479.00 | |
IO DECREASES Total including other intangible assets | | | 46 399.00 | |
KD ACQUISITIONS Total including other intangible assets | 46 399.00 | | | 46 399.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 080.00 | | | 26 080.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 734.00 | 2 466.00 | | 4 734.00 |
PE DEPRECIATION Total including other intangible assets | 4 734.00 | 2 466.00 | | 4 734.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 32 362.00 | 2 985.00 | 10 473.00 | 32 362.00 |
7B Total provisions for depreciation | 32 362.00 | 2 985.00 | 10 473.00 | 32 362.00 |
7C Grand total | 32 362.00 | 2 985.00 | 10 473.00 | 32 362.00 |
UE of which provisions and reversals: - Operating | | 2 985.00 | 10 473.00 | |
| |
| 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 | 226 466.00 | 226 466.00 | | 226 466.00 |
8E Income Taxes | 11 880.00 | 11 880.00 | | 11 880.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 890.00 | 4 890.00 | | 4 890.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 737.00 | 2 737.00 | | 2 737.00 |
UX Other trade receivables | 162 052.00 | 162 052.00 | | 162 052.00 |
VA Doubtful or disputed receivables | 25 723.00 | 25 723.00 | | 25 723.00 |
VB VAT | 37 419.00 | 37 419.00 | | 37 419.00 |
VC Group and associates | 1 449.00 | 1 449.00 | | 1 449.00 |
VI Group and Associates | 50 000.00 | 50 000.00 | | 50 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 975.00 | 975.00 | | 975.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 731.00 | 3 731.00 | | 3 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 230 373.00 | 230 373.00 | | 230 373.00 |
VW VAT | 20.00 | 20.00 | | 20.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 967.00 | 296 967.00 | | 296 967.00 |
