| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 33 668.00 | 16 694.00 | 16 974.00 | 33 668.00 |
AH Goodwill | 148 000.00 | | 148 000.00 | 148 000.00 |
AL Advances and down payments on intangible assets. | 116 935.00 | | 116 935.00 | 116 935.00 |
AT Other tangible assets | 9 916.00 | 3 130.00 | 6 786.00 | 9 916.00 |
BB Receivables related to investments | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 308 671.00 | 19 824.00 | 288 847.00 | 308 671.00 |
BT Goods | 22 193.00 | | 22 193.00 | 22 193.00 |
BX Customers and related accounts | 2 334 800.00 | | 2 334 800.00 | 2 334 800.00 |
BZ Other receivables | 213 169.00 | | 213 169.00 | 213 169.00 |
CF Cash and cash equivalents | 1 661 197.00 | | 1 661 197.00 | 1 661 197.00 |
CH Prepaid expenses | 11 423.00 | | 11 423.00 | 11 423.00 |
CJ TOTAL (II) | 4 242 783.00 | | 4 242 783.00 | 4 242 783.00 |
CO Grand total (0 to V) | 4 551 454.00 | 19 824.00 | 4 531 630.00 | 4 551 454.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 2 673.00 | | | 2 673.00 |
DG Other reserves | 50 790.00 | | | 50 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 766.00 | 53 464.00 | | 3 766.00 |
DL TOTAL (I) | 457 230.00 | 453 464.00 | | 457 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 159 926.00 | | |
DX Trade payables and related accounts | 3 109 826.00 | 3 581 193.00 | | 3 109 826.00 |
DY Tax and social security liabilities | 258 247.00 | 356 996.00 | | 258 247.00 |
EA Other liabilities | 705 877.00 | 538 347.00 | | 705 877.00 |
EB Prepaid income (2) | 450.00 | 600.00 | | 450.00 |
EC TOTAL (IV) | 4 074 400.00 | 4 637 062.00 | | 4 074 400.00 |
EE Grand total (I to V) | 4 531 630.00 | 5 090 526.00 | | 4 531 630.00 |
EG Accrued income and payables due within one year | 4 074 400.00 | 4 637 062.00 | | 4 074 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 16 224 027.00 | | 16 224 027.00 | 16 224 027.00 |
FG Production sold - services | 894 582.00 | | 894 582.00 | 894 582.00 |
FJ Net sales | 17 118 609.00 | | 17 118 609.00 | 17 118 609.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 414.00 | |
FR Total operating income (I) | | | 17 131 023.00 | |
FS Purchases of goods (including customs duties) | | | 15 903 198.00 | |
FT Inventory change (goods) | | | 63 847.00 | |
FW Other purchases and external expenses | | | 752 374.00 | |
FX Taxes, duties, and similar payments | | | 10 219.00 | |
FY Salaries and Wages | | | 232 824.00 | |
FZ Social Security Contributions | | | 93 833.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 579.00 | |
GE Other Expenses | | | 55 000.00 | |
GF Total Operating Expenses (II) | | | 17 123 875.00 | |
GG - OPERATING RESULT (I - II) | | | 7 148.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31.00 | |
GP Total financial income (V) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 414.00 | 35 594.00 | | 12 414.00 |
A4 Equity method investments | 55 000.00 | 55 000.00 | | 55 000.00 |
HK Income tax | 3 413.00 | 19 623.00 | | 3 413.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 131 054.00 | 16 410 206.00 | | 17 131 054.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 127 288.00 | 16 356 743.00 | | 17 127 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 766.00 | 53 464.00 | | 3 766.00 |
| |
| 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 | 184 896.00 | | 123 775.00 | 184 896.00 |
I3 DECREASES Total Financial Fixed Assets | | | 153.00 | |
I4 DECREASES Grand Total | | | 308 671.00 | |
IO DECREASES Total including other intangible assets | | | 298 603.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 916.00 | |
KD ACQUISITIONS Total including other intangible assets | 179 964.00 | | 118 639.00 | 179 964.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 780.00 | | 5 136.00 | 4 780.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 153.00 | | | 153.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 245.00 | 12 579.00 | | 7 245.00 |
PE DEPRECIATION Total including other intangible assets | 5 847.00 | 10 847.00 | | 5 847.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 398.00 | 1 732.00 | | 1 398.00 |
| |
| 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 | 3 109 826.00 | 3 109 826.00 | | 3 109 826.00 |
8C Staff and Related Accounts | 40 423.00 | 40 423.00 | | 40 423.00 |
8D Social Security and Other Social Organizations | 34 171.00 | 34 171.00 | | 34 171.00 |
8K Other liabilities (including liabilities related to repo transactions) | 705 877.00 | 705 877.00 | | 705 877.00 |
8L Deferred income | 450.00 | 450.00 | | 450.00 |
UL Receivables related to investments | 153.00 | -1.00 | 153.00 | 153.00 |
UX Other trade receivables | 2 334 800.00 | 2 334 800.00 | | 2 334 800.00 |
UY Staff and related accounts | 4 400.00 | 4 400.00 | | 4 400.00 |
VB VAT | 166 138.00 | 166 138.00 | | 166 138.00 |
VM Income taxes | 16 211.00 | 16 211.00 | | 16 211.00 |
VP Miscellaneous | 1 741.00 | 1 741.00 | | 1 741.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 782.00 | 4 782.00 | | 4 782.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 680.00 | 24 680.00 | | 24 680.00 |
VS Prepaid expenses | 11 423.00 | 11 423.00 | | 11 423.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 559 545.00 | 2 559 392.00 | 153.00 | 2 559 545.00 |
VW VAT | 178 871.00 | 178 871.00 | | 178 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 074 400.00 | 4 074 400.00 | | 4 074 400.00 |
