| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 720.00 | 8 720.00 | | 8 720.00 |
AH Goodwill | 22 867.00 | | 22 867.00 | 22 867.00 |
AT Other tangible assets | 45 870.00 | 19 133.00 | 26 737.00 | 45 870.00 |
BH Other financial assets | 4 479.00 | | 4 479.00 | 4 479.00 |
BJ TOTAL (I) | 81 936.00 | 27 853.00 | 54 084.00 | 81 936.00 |
BT Goods | 19 239.00 | | 19 239.00 | 19 239.00 |
BX Customers and related accounts | 560 470.00 | 693.00 | 559 777.00 | 560 470.00 |
BZ Other receivables | 412 347.00 | | 412 347.00 | 412 347.00 |
CF Cash and cash equivalents | 120 939.00 | | 120 939.00 | 120 939.00 |
CH Prepaid expenses | 5 496.00 | | 5 496.00 | 5 496.00 |
CJ TOTAL (II) | 1 118 491.00 | 693.00 | 1 117 797.00 | 1 118 491.00 |
CO Grand total (0 to V) | 1 200 427.00 | 28 546.00 | 1 171 881.00 | 1 200 427.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DB Share, merger, contribution premiums, etc. | 39 000.00 | 39 000.00 | | 39 000.00 |
DD Legal reserve (1) | 3 900.00 | 3 900.00 | | 3 900.00 |
DG Other reserves | 240 268.00 | 259 446.00 | | 240 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 584.00 | 10 822.00 | | 20 584.00 |
DL TOTAL (I) | 303 752.00 | 313 168.00 | | 303 752.00 |
DU Loans and Debts from Credit Institutions (3) | 310.00 | 269.00 | | 310.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 235.00 | | | 4 235.00 |
DX Trade payables and related accounts | 832 829.00 | 634 881.00 | | 832 829.00 |
DY Tax and social security liabilities | 29 749.00 | 22 222.00 | | 29 749.00 |
EA Other liabilities | 1 007.00 | 913.00 | | 1 007.00 |
EC TOTAL (IV) | 868 129.00 | 658 285.00 | | 868 129.00 |
EE Grand total (I to V) | 1 171 881.00 | 971 453.00 | | 1 171 881.00 |
EG Accrued income and payables due within one year | 868 129.00 | 658 285.00 | | 868 129.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 310.00 | 269.00 | | 310.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 769 409.00 | |
FD Production sold - goods | | | 58 297.00 | |
FJ Net sales | | | 5 827 706.00 | |
FQ Other income | | | 5 627.00 | |
FR Total operating income (I) | | | 5 833 333.00 | |
FS Purchases of goods (including customs duties) | | | 5 213 545.00 | |
FT Inventory change (goods) | | | 2 313.00 | |
FW Other purchases and external expenses | | | 422 180.00 | |
FX Taxes, duties, and similar payments | | | 11 303.00 | |
FY Salaries and Wages | | | 122 087.00 | |
FZ Social Security Contributions | | | 44 801.00 | |
GB Operating Expenses - Provisions | | | 11 135.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 5 827 372.00 | |
GG - OPERATING RESULT (I - II) | | | 5 961.00 | |
GP Total financial income (V) | | | 3 694.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3 694.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 655.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 15 250.00 | | | 15 250.00 |
HH Total exceptional expenses (VIII) | 86.00 | 470.00 | | 86.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 164.00 | -470.00 | | 15 164.00 |
HK Income tax | 4 235.00 | 1 953.00 | | 4 235.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 852 277.00 | 5 058 718.00 | | 5 852 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 831 693.00 | 5 047 896.00 | | 5 831 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 584.00 | 10 822.00 | | 20 584.00 |
| |
| 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 | 90 495.00 | | 29 293.00 | 90 495.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 479.00 | |
I4 DECREASES Grand Total | | 37 852.00 | 81 936.00 | |
IO DECREASES Total including other intangible assets | | | 31 587.00 | |
IY DECREASES Total Tangible Fixed Assets | | 37 852.00 | 45 870.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 587.00 | | | 31 587.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 429.00 | | 29 293.00 | 54 429.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 479.00 | | | 4 479.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 485.00 | 11 135.00 | 37 767.00 | 54 485.00 |
PE DEPRECIATION Total including other intangible assets | 8 720.00 | | | 8 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 765.00 | 11 135.00 | 37 767.00 | 45 765.00 |
| |
| 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 | 832 829.00 | 832 829.00 | | 832 829.00 |
8D Social Security and Other Social Organizations | 29 749.00 | 29 749.00 | | 29 749.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 007.00 | 1 007.00 | | 1 007.00 |
UT Other financial assets | 4 479.00 | | 4 479.00 | 4 479.00 |
UX Other trade receivables | 560 470.00 | 560 470.00 | | 560 470.00 |
VG Loans with a maturity of up to one year at origin | 310.00 | 310.00 | | 310.00 |
VI Group and Associates | 4 235.00 | 4 235.00 | | 4 235.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 412 347.00 | 412 347.00 | | 412 347.00 |
VS Prepaid expenses | 5 496.00 | 5 496.00 | | 5 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 982 792.00 | 978 313.00 | 4 479.00 | 982 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 868 129.00 | 868 129.00 | | 868 129.00 |
