| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 9 970.00 | | 9 970.00 | 9 970.00 |
AT Other tangible assets | 3 645.00 | 3 645.00 | | 3 645.00 |
BF Loans | 1 209.00 | | 1 209.00 | 1 209.00 |
BH Other financial assets | 12 630.00 | | 12 630.00 | 12 630.00 |
BJ TOTAL (I) | 27 484.00 | 3 645.00 | 23 839.00 | 27 484.00 |
BT Goods | 18 222.00 | | 18 222.00 | 18 222.00 |
BX Customers and related accounts | 3 068 484.00 | 9 198.00 | 3 059 286.00 | 3 068 484.00 |
BZ Other receivables | 2 850 632.00 | | 2 850 632.00 | 2 850 632.00 |
CF Cash and cash equivalents | 205 038.00 | | 205 038.00 | 205 038.00 |
CH Prepaid expenses | 2 063.00 | | 2 063.00 | 2 063.00 |
CJ TOTAL (II) | 6 144 440.00 | 9 198.00 | 6 135 242.00 | 6 144 440.00 |
CO Grand total (0 to V) | 6 171 924.00 | 12 843.00 | 6 159 081.00 | 6 171 924.00 |
CU Other investments | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DB Share, merger, contribution premiums, etc. | 2 632.00 | 2 632.00 | | 2 632.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DG Other reserves | 62 480.00 | 67 185.00 | | 62 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 994 255.00 | 895 295.00 | | 994 255.00 |
DL TOTAL (I) | 1 719 367.00 | 1 625 113.00 | | 1 719 367.00 |
DP Provisions for Risks | 8 778.00 | 31 976.00 | | 8 778.00 |
DR TOTAL (IV) | 8 778.00 | 31 976.00 | | 8 778.00 |
DX Trade payables and related accounts | 4 043 165.00 | 3 987 896.00 | | 4 043 165.00 |
DY Tax and social security liabilities | 26 023.00 | 21 130.00 | | 26 023.00 |
EA Other liabilities | 361 748.00 | 331 639.00 | | 361 748.00 |
EC TOTAL (IV) | 4 430 936.00 | 4 340 665.00 | | 4 430 936.00 |
EE Grand total (I to V) | 6 159 081.00 | 5 997 754.00 | | 6 159 081.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 33 956 995.00 | | 33 956 995.00 | 33 956 995.00 |
FD Production sold - goods | 6 203.00 | | 6 203.00 | 6 203.00 |
FG Production sold - services | 264 783.00 | | 264 783.00 | 264 783.00 |
FJ Net sales | 34 227 981.00 | | 34 227 981.00 | 34 227 981.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 41 421.00 | |
FQ Other income | | | 44 539.00 | |
FR Total operating income (I) | | | 34 313 942.00 | |
FS Purchases of goods (including customs duties) | | | 27 009 536.00 | |
FT Inventory change (goods) | | | -5 491.00 | |
FW Other purchases and external expenses | | | 5 815 401.00 | |
FX Taxes, duties, and similar payments | | | 50 017.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 480.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 8 778.00 | |
GE Other Expenses | | | 6 709.00 | |
GF Total Operating Expenses (II) | | | 32 886 434.00 | |
GG - OPERATING RESULT (I - II) | | | 1 427 507.00 | |
GL Other interest and similar income | | | 2 112.00 | |
GP Total financial income (V) | | | 2 112.00 | |
GR Interest and similar expenses | | | 116.00 | |
GU Total financial expenses (VI) | | | 116.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 996.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 429 503.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9 014.00 | 3 589.00 | | 9 014.00 |
HH Total exceptional expenses (VIII) | 9 014.00 | 3 589.00 | | 9 014.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 014.00 | -3 589.00 | | -9 014.00 |
HK Income tax | 426 234.00 | 408 365.00 | | 426 234.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 316 053.00 | 32 271 007.00 | | 34 316 053.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 321 799.00 | 31 375 711.00 | | 33 321 799.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 994 255.00 | 895 295.00 | | 994 255.00 |
| |
| 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 | 30 703.00 | | | 30 703.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 3 219.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 3 219.00 | 13 869.00 | |
I4 DECREASES Grand Total | | 3 219.00 | 27 484.00 | |
IO DECREASES Total including other intangible assets | | | 9 970.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 645.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 970.00 | | | 9 970.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 645.00 | | | 3 645.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 088.00 | | | 17 088.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 639.00 | 6.00 | | 3 639.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 639.00 | 6.00 | | 3 639.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 31 976.00 | 8 778.00 | 31 976.00 | 31 976.00 |
6T Receivables | 15 657.00 | 1 480.00 | 7 939.00 | 15 657.00 |
7B Total provisions for depreciation | 15 657.00 | 1 480.00 | 7 939.00 | 15 657.00 |
7C Grand total | 47 633.00 | 10 258.00 | 39 915.00 | 47 633.00 |
UE of which provisions and reversals: - Operating | | 10 258.00 | 39 915.00 | |
| |
| 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 | 4 043 165.00 | 4 043 165.00 | | 4 043 165.00 |
8D Social Security and Other Social Organizations | 24 378.00 | 24 378.00 | | 24 378.00 |
8K Other liabilities (including liabilities related to repo transactions) | 325 093.00 | 325 093.00 | | 325 093.00 |
UP Loans | 1 209.00 | 1 209.00 | | 1 209.00 |
UT Other financial assets | 12 630.00 | | | 12 630.00 |
UX Other trade receivables | 3 054 749.00 | 3 054 749.00 | | 3 054 749.00 |
VA Doubtful or disputed receivables | 13 735.00 | 13 735.00 | | 13 735.00 |
VB VAT | 215 407.00 | 215 407.00 | | 215 407.00 |
VC Group and associates | 2 624 793.00 | 2 624 793.00 | | 2 624 793.00 |
VI Group and Associates | 36 654.00 | 36 654.00 | | 36 654.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 645.00 | 1 645.00 | | 1 645.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 432.00 | 10 432.00 | | 10 432.00 |
VS Prepaid expenses | 2 063.00 | 2 063.00 | | 2 063.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 935 018.00 | 5 922 388.00 | 12 630.00 | 5 935 018.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 430 936.00 | 4 430 936.00 | | 4 430 936.00 |
