| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 26 129.00 | 16 488.00 | 9 641.00 | 26 129.00 |
AT Other tangible assets | 2 164.00 | 1 443.00 | 721.00 | 2 164.00 |
BH Other financial assets | 18 011.00 | | 18 011.00 | 18 011.00 |
BJ TOTAL (I) | 46 304.00 | 17 931.00 | 28 373.00 | 46 304.00 |
BT Goods | 2 547 666.00 | | 2 547 666.00 | 2 547 666.00 |
BX Customers and related accounts | 1 550 736.00 | | 1 550 736.00 | 1 550 736.00 |
BZ Other receivables | 915 415.00 | | 915 415.00 | 915 415.00 |
CH Prepaid expenses | 21 866.00 | | 21 866.00 | 21 866.00 |
CJ TOTAL (II) | 5 035 684.00 | | 5 035 684.00 | 5 035 684.00 |
CO Grand total (0 to V) | 5 081 988.00 | 17 931.00 | 5 064 057.00 | 5 081 988.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 116 913.00 | -180 093.00 | | 116 913.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 373 940.00 | 298 006.00 | | 373 940.00 |
DL TOTAL (I) | 501 854.00 | 127 913.00 | | 501 854.00 |
DX Trade payables and related accounts | 132 429.00 | 85 361.00 | | 132 429.00 |
DY Tax and social security liabilities | 4 429 774.00 | 1 866 772.00 | | 4 429 774.00 |
EA Other liabilities | | 1 395 815.00 | | |
EC TOTAL (IV) | 4 562 203.00 | 3 347 948.00 | | 4 562 203.00 |
EE Grand total (I to V) | 5 064 057.00 | 3 475 861.00 | | 5 064 057.00 |
EG Accrued income and payables due within one year | 4 562 203.00 | 3 347 948.00 | | 4 562 203.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 010 908.00 | | 4 010 908.00 | 4 010 908.00 |
FG Production sold - services | 7 274.00 | 580 000.00 | 587 274.00 | 7 274.00 |
FJ Net sales | 4 018 182.00 | 580 000.00 | 4 598 182.00 | 4 018 182.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 307.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 4 610 491.00 | |
FS Purchases of goods (including customs duties) | | | 3 184 710.00 | |
FT Inventory change (goods) | | | -421 955.00 | |
FW Other purchases and external expenses | | | 523 828.00 | |
FX Taxes, duties, and similar payments | | | 82 692.00 | |
FY Salaries and Wages | | | 500 951.00 | |
FZ Social Security Contributions | | | 206 670.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 721.00 | |
GB Operating Expenses - Provisions | | | 9 051.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 4 086 671.00 | |
GG - OPERATING RESULT (I - II) | | | 523 820.00 | |
GR Interest and similar expenses | | | 629.00 | |
GU Total financial expenses (VI) | | | 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 523 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 149 251.00 | 45 785.00 | | 149 251.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 610 491.00 | 4 829 061.00 | | 4 610 491.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 236 551.00 | 4 531 055.00 | | 4 236 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 373 940.00 | 298 006.00 | | 373 940.00 |
| |
| 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 | 46 305.00 | | | 46 305.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 011.00 | |
I4 DECREASES Grand Total | | | 46 304.00 | |
IO DECREASES Total including other intangible assets | | | 26 129.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 164.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 129.00 | | | 26 129.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 164.00 | | | 2 164.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 011.00 | | | 18 011.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 158.00 | 9 773.00 | | 8 158.00 |
PE DEPRECIATION Total including other intangible assets | 7 437.00 | 9 051.00 | | 7 437.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 721.00 | 721.00 | | 721.00 |
| |
| 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 | 132 429.00 | 132 429.00 | | 132 429.00 |
8D Social Security and Other Social Organizations | 4 429 774.00 | 4 429 774.00 | | 4 429 774.00 |
UT Other financial assets | 18 011.00 | | 18 011.00 | 18 011.00 |
UX Other trade receivables | 1 550 736.00 | 1 550 736.00 | | 1 550 736.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 915 415.00 | 915 415.00 | | 915 415.00 |
VS Prepaid expenses | 21 866.00 | 21 866.00 | | 21 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 506 029.00 | 2 488 018.00 | 18 011.00 | 2 506 029.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 562 203.00 | 4 562 203.00 | | 4 562 203.00 |
