| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 16 053.00 | 12 472.00 | 3 581.00 | 16 053.00 |
AT Other tangible assets | 6 788.00 | 3 103.00 | 3 685.00 | 6 788.00 |
BH Other financial assets | 201.00 | | 201.00 | 201.00 |
BJ TOTAL (I) | 23 041.00 | 15 575.00 | 7 467.00 | 23 041.00 |
BX Customers and related accounts | 226 537.00 | 18 626.00 | 207 911.00 | 226 537.00 |
BZ Other receivables | 16 501.00 | | 16 501.00 | 16 501.00 |
CF Cash and cash equivalents | 123 729.00 | | 123 729.00 | 123 729.00 |
CJ TOTAL (II) | 366 767.00 | 18 626.00 | 348 141.00 | 366 767.00 |
CO Grand total (0 to V) | 389 808.00 | 34 201.00 | 355 607.00 | 389 808.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 490.00 | 490.00 | | 490.00 |
DH Retained earnings | 122 005.00 | 100 065.00 | | 122 005.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 608.00 | 61 940.00 | | 7 608.00 |
DL TOTAL (I) | 163 103.00 | 195 495.00 | | 163 103.00 |
DU Loans and Debts from Credit Institutions (3) | 161.00 | 242.00 | | 161.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 662.00 | 19 855.00 | | 20 662.00 |
DX Trade payables and related accounts | 155 282.00 | 81 467.00 | | 155 282.00 |
DY Tax and social security liabilities | 16 399.00 | 37 065.00 | | 16 399.00 |
EC TOTAL (IV) | 192 504.00 | 138 630.00 | | 192 504.00 |
EE Grand total (I to V) | 355 607.00 | 334 124.00 | | 355 607.00 |
EG Accrued income and payables due within one year | 192 504.00 | 138 630.00 | | 192 504.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 161.00 | 242.00 | | 161.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 838 631.00 | 838 631.00 | |
FG Production sold - services | | 9 815.00 | 9 815.00 | |
FJ Net sales | | 848 446.00 | 848 446.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 848 454.00 | |
FS Purchases of goods (including customs duties) | | | 716 896.00 | |
FW Other purchases and external expenses | | | 92 944.00 | |
FX Taxes, duties, and similar payments | | | 715.00 | |
FY Salaries and Wages | | | 7 000.00 | |
FZ Social Security Contributions | | | 22 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 145.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 844 018.00 | |
GG - OPERATING RESULT (I - II) | | | 4 436.00 | |
GN Positive exchange differences | | | 6 209.00 | |
GP Total financial income (V) | | | 6 209.00 | |
GS Negative differences of foreign exchange | | | 1 694.00 | |
GU Total financial expenses (VI) | | | 1 694.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 343.00 | 17 205.00 | | 1 343.00 |
HL TOTAL REVENUE (I + III + V + VII) | 854 663.00 | 1 755 641.00 | | 854 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 847 055.00 | 1 693 701.00 | | 847 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 608.00 | 61 940.00 | | 7 608.00 |
| |
| 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 | 23 041.00 | | 1 191.00 | 23 041.00 |
I3 DECREASES Total Financial Fixed Assets | | | 201.00 | |
I4 DECREASES Grand Total | | 1 191.00 | 23 041.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 191.00 | 22 841.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 841.00 | | 1 191.00 | 22 841.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 201.00 | | | 201.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 620.00 | 4 145.00 | 1 191.00 | 12 620.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 620.00 | 4 145.00 | 1 191.00 | 12 620.00 |
| |
| 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 | 155 282.00 | 155 282.00 | | 155 282.00 |
8D Social Security and Other Social Organizations | 16 399.00 | 16 399.00 | | 16 399.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 662.00 | 20 662.00 | | 20 662.00 |
UT Other financial assets | 201.00 | | 201.00 | 201.00 |
UX Other trade receivables | 226 537.00 | 226 537.00 | | 226 537.00 |
VG Loans with a maturity of up to one year at origin | 161.00 | 161.00 | | 161.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 501.00 | 16 501.00 | | 16 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 243 239.00 | 243 038.00 | 201.00 | 243 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 504.00 | 192 504.00 | | 192 504.00 |
