| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 90.00 | 90.00 | | 90.00 |
AR Technical installations, industrial equipment and tools | 1 408.00 | 1 408.00 | | 1 408.00 |
AT Other tangible assets | 47 598.00 | 11 855.00 | 35 743.00 | 47 598.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 49 110.00 | 13 353.00 | 35 758.00 | 49 110.00 |
BT Goods | 165 575.00 | 1 000.00 | 164 575.00 | 165 575.00 |
BX Customers and related accounts | 195 940.00 | | 195 940.00 | 195 940.00 |
BZ Other receivables | 3 221.00 | | 3 221.00 | 3 221.00 |
CF Cash and cash equivalents | 185 516.00 | | 185 516.00 | 185 516.00 |
CH Prepaid expenses | 2 997.00 | | 2 997.00 | 2 997.00 |
CJ TOTAL (II) | 553 249.00 | 1 000.00 | 552 249.00 | 553 249.00 |
CO Grand total (0 to V) | 602 359.00 | 14 353.00 | 588 007.00 | 602 359.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 402 975.00 | 400 561.00 | | 402 975.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 331.00 | 19 414.00 | | 16 331.00 |
DL TOTAL (I) | 427 557.00 | 428 225.00 | | 427 557.00 |
DU Loans and Debts from Credit Institutions (3) | 29 354.00 | 62 708.00 | | 29 354.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 732.00 | 117 538.00 | | 110 732.00 |
DX Trade payables and related accounts | 5 242.00 | 38.00 | | 5 242.00 |
DY Tax and social security liabilities | 15 123.00 | 15 999.00 | | 15 123.00 |
EC TOTAL (IV) | 160 450.00 | 196 283.00 | | 160 450.00 |
EE Grand total (I to V) | 588 007.00 | 624 508.00 | | 588 007.00 |
EG Accrued income and payables due within one year | 152 039.00 | 166 936.00 | | 152 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 783 501.00 | | 2 783 501.00 | 2 783 501.00 |
FG Production sold - services | 38 032.00 | | 38 032.00 | 38 032.00 |
FJ Net sales | 2 821 533.00 | | 2 821 533.00 | 2 821 533.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 917.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 826 450.00 | |
FS Purchases of goods (including customs duties) | | | 2 571 277.00 | |
FT Inventory change (goods) | | | 44 921.00 | |
FU Purchases of raw materials and other supplies | | | 37 229.00 | |
FW Other purchases and external expenses | | | 33 961.00 | |
FX Taxes, duties, and similar payments | | | 2 591.00 | |
FY Salaries and Wages | | | 68 505.00 | |
FZ Social Security Contributions | | | 36 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 944.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 000.00 | |
GE Other Expenses | | | 506.00 | |
GF Total Operating Expenses (II) | | | 2 803 071.00 | |
GG - OPERATING RESULT (I - II) | | | 23 379.00 | |
GL Other interest and similar income | | | 501.00 | |
GP Total financial income (V) | | | 501.00 | |
GR Interest and similar expenses | | | 603.00 | |
GU Total financial expenses (VI) | | | 603.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 128.00 | | |
A2 TOTAL ASSETS | 21 432.00 | 24 306.00 | | 21 432.00 |
HA Exceptional income from management transactions | 349.00 | 200.00 | | 349.00 |
HB Exceptional income from capital transactions | 2 500.00 | 28 000.00 | | 2 500.00 |
HD Total exceptional income (VII) | 2 849.00 | 28 200.00 | | 2 849.00 |
HF Exceptional expenses on capital transactions | | 3 799.00 | | |
HH Total exceptional expenses (VIII) | | 3 799.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 849.00 | 24 401.00 | | 2 849.00 |
HJ Employee participation in company results | 6 983.00 | | | 6 983.00 |
HK Income tax | 2 811.00 | 3 134.00 | | 2 811.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 829 800.00 | 2 651 369.00 | | 2 829 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 813 468.00 | 2 631 955.00 | | 2 813 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 331.00 | 19 414.00 | | 16 331.00 |
| |
| 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 | 74 180.00 | | | 74 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | 25 069.00 | 49 110.00 | |
IO DECREASES Total including other intangible assets | | | 90.00 | |
IY DECREASES Total Tangible Fixed Assets | | 25 069.00 | 49 005.00 | |
KD ACQUISITIONS Total including other intangible assets | 90.00 | | | 90.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 74 075.00 | | | 74 075.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 479.00 | 6 944.00 | 25 069.00 | 31 479.00 |
PE DEPRECIATION Total including other intangible assets | 90.00 | | | 90.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 389.00 | 6 944.00 | 25 069.00 | 31 389.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 4 917.00 | 1 000.00 | 4 917.00 | 4 917.00 |
7B Total provisions for depreciation | 4 917.00 | 1 000.00 | 4 917.00 | 4 917.00 |
7C Grand total | 4 917.00 | 1 000.00 | 4 917.00 | 4 917.00 |
UE of which provisions and reversals: - Operating | | 1 000.00 | 4 917.00 | |
| |
| 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 | 5 242.00 | 5 242.00 | | 5 242.00 |
8C Staff and Related Accounts | 9 928.00 | 9 928.00 | | 9 928.00 |
8D Social Security and Other Social Organizations | 3 289.00 | 3 289.00 | | 3 289.00 |
UX Other trade receivables | 195 940.00 | 195 940.00 | | 195 940.00 |
VB VAT | 1 234.00 | 1 234.00 | | 1 234.00 |
VG Loans with a maturity of up to one year at origin | 7.00 | 7.00 | | 7.00 |
VH Loans with a maturity of more than one year at origin | 29 347.00 | 20 935.00 | 8 412.00 | 29 347.00 |
VI Group and Associates | 110 732.00 | 110 732.00 | | 110 732.00 |
VK Loans repaid during the year | 33 357.00 | | | 33 357.00 |
VM Income taxes | 1 942.00 | 1 942.00 | | 1 942.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 646.00 | 1 646.00 | | 1 646.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45.00 | 45.00 | | 45.00 |
VS Prepaid expenses | 2 997.00 | 2 997.00 | | 2 997.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202 158.00 | 202 158.00 | | 202 158.00 |
VW VAT | 259.00 | 259.00 | | 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 450.00 | 152 039.00 | 8 412.00 | 160 450.00 |
| |
| 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 | 460.00 | 558.00 | | 460.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 960.00 | 5 722.00 | | 4 960.00 |
ST Other accounts | 24 277.00 | 25 905.00 | | 24 277.00 |
XQ Rental, rental and co-ownership charges | 4 724.00 | 4 724.00 | | 4 724.00 |
YW Business tax | 2 131.00 | 1 948.00 | | 2 131.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 591.00 | 2 506.00 | | 2 591.00 |
YY Amount of VAT collected | 554 795.00 | 505 103.00 | | 554 795.00 |
YZ Total deductible VAT on goods and services | 519 490.00 | 466 064.00 | | 519 490.00 |
ZE Dividends | 17 000.00 | | | 17 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 961.00 | 36 351.00 | | 33 961.00 |
