| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 120.00 | 9 120.00 | | 9 120.00 |
AH Goodwill | 65 900.00 | | 65 900.00 | 65 900.00 |
AT Other tangible assets | 8 644.00 | 8 366.00 | 278.00 | 8 644.00 |
BJ TOTAL (I) | 83 664.00 | 17 485.00 | 66 178.00 | 83 664.00 |
BX Customers and related accounts | 3 894 580.00 | | 3 894 580.00 | 3 894 580.00 |
BZ Other receivables | 1 150 043.00 | | 1 150 043.00 | 1 150 043.00 |
CF Cash and cash equivalents | 1 907 138.00 | | 1 907 138.00 | 1 907 138.00 |
CH Prepaid expenses | 355.00 | | 355.00 | 355.00 |
CJ TOTAL (II) | 6 952 116.00 | | 6 952 116.00 | 6 952 116.00 |
CO Grand total (0 to V) | 7 035 779.00 | 17 485.00 | 7 018 294.00 | 7 035 779.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 56 358.00 | 53 244.00 | | 56 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 164 997.00 | 23 114.00 | | 164 997.00 |
DL TOTAL (I) | 298 355.00 | 153 358.00 | | 298 355.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 956.00 | 28 956.00 | | 8 956.00 |
DX Trade payables and related accounts | 5 543 264.00 | 3 356 380.00 | | 5 543 264.00 |
DY Tax and social security liabilities | 655 642.00 | 345 653.00 | | 655 642.00 |
EA Other liabilities | 512 076.00 | 159 364.00 | | 512 076.00 |
EC TOTAL (IV) | 6 719 939.00 | 3 890 353.00 | | 6 719 939.00 |
EE Grand total (I to V) | 7 018 294.00 | 4 043 712.00 | | 7 018 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 19 347 923.00 | |
FJ Net sales | | | 19 347 923.00 | |
FQ Other income | | | 84.00 | |
FR Total operating income (I) | | | 19 348 007.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 19 001 839.00 | |
FX Taxes, duties, and similar payments | | | 5 608.00 | |
FY Salaries and Wages | | | 144 327.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 874.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 19 153 659.00 | |
GG - OPERATING RESULT (I - II) | | | 194 347.00 | |
GP Total financial income (V) | | | 26 866.00 | |
GU Total financial expenses (VI) | | | 584.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 220 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 16 696.00 | | | 16 696.00 |
HH Total exceptional expenses (VIII) | 8 756.00 | 23 565.00 | | 8 756.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 940.00 | -23 565.00 | | 7 940.00 |
HK Income tax | 63 572.00 | 16 364.00 | | 63 572.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 391 569.00 | 12 172 801.00 | | 19 391 569.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 226 572.00 | 12 149 687.00 | | 19 226 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 164 997.00 | 23 114.00 | | 164 997.00 |
| |
| 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 | 83 664.00 | | | 83 664.00 |
I4 DECREASES Grand Total | | | 83 664.00 | |
IO DECREASES Total including other intangible assets | | | 75 020.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 644.00 | |
KD ACQUISITIONS Total including other intangible assets | 75 020.00 | | | 75 020.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 644.00 | | | 8 644.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 611.00 | 1 874.00 | | 15 611.00 |
PE DEPRECIATION Total including other intangible assets | 9 120.00 | | | 9 120.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 491.00 | 1 874.00 | | 6 491.00 |
| |
| 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 | 5 543 264.00 | 5 543 264.00 | | 5 543 264.00 |
8D Social Security and Other Social Organizations | 655 642.00 | 655 642.00 | | 655 642.00 |
8K Other liabilities (including liabilities related to repo transactions) | 512 076.00 | 512 076.00 | | 512 076.00 |
UX Other trade receivables | 2 895 688.00 | 2 895 688.00 | | 2 895 688.00 |
VI Group and Associates | 8 956.00 | 8 956.00 | | 8 956.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 148 936.00 | 1 481 833.00 | 667 102.00 | 2 148 936.00 |
VS Prepaid expenses | 355.00 | 355.00 | | 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 044 978.00 | 4 377 876.00 | 667 102.00 | 5 044 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 719 939.00 | 6 719 939.00 | | 6 719 939.00 |
