| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 110 000.00 | | 110 000.00 | 110 000.00 |
BJ TOTAL (I) | 346 606.00 | | 346 606.00 | 346 606.00 |
BT Goods | 5 576 498.00 | | 5 576 498.00 | 5 576 498.00 |
BX Customers and related accounts | 13 329.00 | | 13 329.00 | 13 329.00 |
BZ Other receivables | 424 854.00 | | 424 854.00 | 424 854.00 |
CD Marketable securities | 107 837.00 | | 107 837.00 | 107 837.00 |
CF Cash and cash equivalents | 241 351.00 | | 241 351.00 | 241 351.00 |
CJ TOTAL (II) | 6 363 869.00 | | 6 363 869.00 | 6 363 869.00 |
CO Grand total (0 to V) | 6 710 475.00 | | 6 710 475.00 | 6 710 475.00 |
CU Other investments | 236 606.00 | | 236 606.00 | 236 606.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 666.00 | 42 666.00 | | 42 666.00 |
DD Legal reserve (1) | 4 266.00 | 4 266.00 | | 4 266.00 |
DE Statutory or contractual reserves | 3 209 310.00 | 2 851 532.00 | | 3 209 310.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 144 616.00 | 557 777.00 | | 144 616.00 |
DL TOTAL (I) | 3 400 858.00 | 3 456 242.00 | | 3 400 858.00 |
DQ Provisions for Expenses | 145 010.00 | 145 010.00 | | 145 010.00 |
DR TOTAL (IV) | 145 010.00 | 145 010.00 | | 145 010.00 |
DU Loans and Debts from Credit Institutions (3) | 55 364.00 | 58 364.00 | | 55 364.00 |
DV Miscellaneous Loans and Financial Debts (4) | 769 211.00 | 213 017.00 | | 769 211.00 |
DX Trade payables and related accounts | 2 276 411.00 | 1 035 711.00 | | 2 276 411.00 |
DY Tax and social security liabilities | 61 404.00 | 109 363.00 | | 61 404.00 |
EA Other liabilities | 2 217.00 | | | 2 217.00 |
EC TOTAL (IV) | 3 164 607.00 | 1 416 455.00 | | 3 164 607.00 |
EE Grand total (I to V) | 6 710 475.00 | 5 017 707.00 | | 6 710 475.00 |
EG Accrued income and payables due within one year | 3 164 607.00 | 1 416 455.00 | | 3 164 607.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 55 364.00 | 58 364.00 | | 55 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 235 606.00 | | 235 606.00 | 235 606.00 |
FG Production sold - services | | | | |
FJ Net sales | 235 606.00 | | 235 606.00 | 235 606.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 800.00 | |
FR Total operating income (I) | | | 237 406.00 | |
FS Purchases of goods (including customs duties) | | | 1 946 960.00 | |
FT Inventory change (goods) | | | -1 984 407.00 | |
FW Other purchases and external expenses | | | 160 886.00 | |
FX Taxes, duties, and similar payments | | | 23 952.00 | |
GF Total Operating Expenses (II) | | | 147 391.00 | |
GG - OPERATING RESULT (I - II) | | | 90 015.00 | |
GI Supported loss or transferred profit (IV) | | | 17 527.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 126 574.00 | |
GL Other interest and similar income | | | 650.00 | |
GP Total financial income (V) | | | 127 224.00 | |
GR Interest and similar expenses | | | 6 198.00 | |
GU Total financial expenses (VI) | | | 6 198.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121 026.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 193 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 800.00 | | | 1 800.00 |
HE Exceptional expenses on management operations | 25 738.00 | 627.00 | | 25 738.00 |
HH Total exceptional expenses (VIII) | 25 738.00 | 627.00 | | 25 738.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25 738.00 | -627.00 | | -25 738.00 |
HK Income tax | 23 160.00 | 53 694.00 | | 23 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 364 630.00 | 1 119 698.00 | | 364 630.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 013.00 | 561 920.00 | | 220 013.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 144 616.00 | 557 777.00 | | 144 616.00 |
| |
| 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 | 111 000.00 | | 235 606.00 | 111 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 236 606.00 | |
I4 DECREASES Grand Total | | | 346 606.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 110 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 000.00 | | | 110 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | 235 606.00 | 1 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 145 010.00 | | | 145 010.00 |
7C Grand total | 145 010.00 | | | 145 010.00 |
| |
| 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 | 2 276 411.00 | 2 276 411.00 | | 2 276 411.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 217.00 | 2 217.00 | | 2 217.00 |
UX Other trade receivables | 13 329.00 | 13 329.00 | | 13 329.00 |
VB VAT | 129 997.00 | 129 997.00 | | 129 997.00 |
VG Loans with a maturity of up to one year at origin | 55 364.00 | 55 364.00 | | 55 364.00 |
VI Group and Associates | 769 211.00 | 769 211.00 | | 769 211.00 |
VM Income taxes | 30 536.00 | 30 536.00 | | 30 536.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 264 321.00 | 264 321.00 | | 264 321.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 438 183.00 | 438 183.00 | | 438 183.00 |
VW VAT | 61 404.00 | 61 404.00 | | 61 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 164 607.00 | 3 164 607.00 | | 3 164 607.00 |
