| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 042.00 | 11 437.00 | 2 605.00 | 14 042.00 |
BJ TOTAL (I) | 14 042.00 | 11 437.00 | 2 605.00 | 14 042.00 |
BT Goods | 77 921.00 | 7 792.00 | 70 129.00 | 77 921.00 |
BX Customers and related accounts | 35 590.00 | | 35 590.00 | 35 590.00 |
BZ Other receivables | 5 846.00 | | 5 846.00 | 5 846.00 |
CD Marketable securities | 18 400.00 | | 18 400.00 | 18 400.00 |
CF Cash and cash equivalents | 64 918.00 | | 64 918.00 | 64 918.00 |
CJ TOTAL (II) | 202 675.00 | 7 792.00 | 194 883.00 | 202 675.00 |
CO Grand total (0 to V) | 216 717.00 | 19 229.00 | 197 488.00 | 216 717.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DE Statutory or contractual reserves | 453.00 | 453.00 | | 453.00 |
DG Other reserves | 3 637.00 | 3 637.00 | | 3 637.00 |
DH Retained earnings | 127 722.00 | 121 271.00 | | 127 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -409.00 | 6 451.00 | | -409.00 |
DL TOTAL (I) | 173 326.00 | 173 735.00 | | 173 326.00 |
DX Trade payables and related accounts | 21 240.00 | 24 084.00 | | 21 240.00 |
DY Tax and social security liabilities | 2 921.00 | 2 788.00 | | 2 921.00 |
EC TOTAL (IV) | 24 162.00 | 26 872.00 | | 24 162.00 |
EE Grand total (I to V) | 197 488.00 | 200 607.00 | | 197 488.00 |
EG Accrued income and payables due within one year | 24 162.00 | 26 872.00 | | 24 162.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 160 593.00 | 33 618.00 | 194 211.00 | 160 593.00 |
FG Production sold - services | 2 260.00 | 180.00 | 2 440.00 | 2 260.00 |
FJ Net sales | 162 852.00 | 33 798.00 | 196 650.00 | 162 852.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 923.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 197 574.00 | |
FS Purchases of goods (including customs duties) | | | 123 946.00 | |
FT Inventory change (goods) | | | 7 639.00 | |
FW Other purchases and external expenses | | | 39 892.00 | |
FX Taxes, duties, and similar payments | | | 1 866.00 | |
FY Salaries and Wages | | | 19 180.00 | |
FZ Social Security Contributions | | | 2 523.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 275.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 196 325.00 | |
GG - OPERATING RESULT (I - II) | | | 1 249.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 159.00 | | | 159.00 |
HA Exceptional income from management transactions | | 208.00 | | |
HD Total exceptional income (VII) | | 208.00 | | |
HE Exceptional expenses on management operations | 1 658.00 | | | 1 658.00 |
HH Total exceptional expenses (VIII) | 1 658.00 | | | 1 658.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 658.00 | 208.00 | | -1 658.00 |
HL TOTAL REVENUE (I + III + V + VII) | 197 574.00 | 184 955.00 | | 197 574.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 983.00 | 178 504.00 | | 197 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -409.00 | 6 451.00 | | -409.00 |
HP References: Equipment leasing | 2 532.00 | 2 126.00 | | 2 532.00 |
| |
| 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 | 14 042.00 | | | 14 042.00 |
I4 DECREASES Grand Total | | | 14 042.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 042.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 042.00 | | | 14 042.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 162.00 | 1 275.00 | | 10 162.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 162.00 | 1 275.00 | | 10 162.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 8 556.00 | | 764.00 | 8 556.00 |
7B Total provisions for depreciation | 8 556.00 | | 764.00 | 8 556.00 |
7C Grand total | 8 556.00 | | 764.00 | 8 556.00 |
UE of which provisions and reversals: - Operating | | | 764.00 | |
| |
| 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 | 21 240.00 | 21 240.00 | | 21 240.00 |
8D Social Security and Other Social Organizations | 23.00 | 23.00 | | 23.00 |
UX Other trade receivables | 35 590.00 | 35 590.00 | | 35 590.00 |
UY Staff and related accounts | 150.00 | 150.00 | | 150.00 |
VB VAT | 2 660.00 | 2 660.00 | | 2 660.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 036.00 | 3 036.00 | | 3 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 436.00 | 41 436.00 | | 41 436.00 |
VW VAT | 2 898.00 | 2 898.00 | | 2 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 162.00 | 24 162.00 | | 24 162.00 |
| |
| 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 | 1 216.00 | 70.00 | | 1 216.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 600.00 | 3 600.00 | | 3 600.00 |
ST Other accounts | 24 692.00 | 22 796.00 | | 24 692.00 |
XQ Rental, rental and co-ownership charges | 7 200.00 | 7 200.00 | | 7 200.00 |
YQ Equipment leasing commitment | 8 364.00 | 2 601.00 | | 8 364.00 |
YU External personnel | 4 400.00 | | | 4 400.00 |
YW Business tax | 650.00 | 656.00 | | 650.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 866.00 | 726.00 | | 1 866.00 |
YY Amount of VAT collected | 32 663.00 | 33 349.00 | | 32 663.00 |
YZ Total deductible VAT on goods and services | 30 528.00 | 27 453.00 | | 30 528.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 39 892.00 | 33 596.00 | | 39 892.00 |
