| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 842.00 | 14 842.00 | | 14 842.00 |
AJ Other Intangible Assets | 562.00 | 562.00 | | 562.00 |
AT Other tangible assets | 198 088.00 | 193 517.00 | 4 571.00 | 198 088.00 |
BH Other financial assets | 37 467.00 | | 37 467.00 | 37 467.00 |
BJ TOTAL (I) | 251 190.00 | 208 922.00 | 42 267.00 | 251 190.00 |
BX Customers and related accounts | 408 442.00 | 5 265.00 | 403 177.00 | 408 442.00 |
BZ Other receivables | 54 300.00 | | 54 300.00 | 54 300.00 |
CF Cash and cash equivalents | 137 217.00 | | 137 217.00 | 137 217.00 |
CH Prepaid expenses | 951.00 | | 951.00 | 951.00 |
CJ TOTAL (II) | 600 912.00 | 5 265.00 | 595 647.00 | 600 912.00 |
CO Grand total (0 to V) | 852 102.00 | 214 187.00 | 637 914.00 | 852 102.00 |
CU Other investments | 228.00 | | 228.00 | 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 224.00 | 76 224.00 | | 76 224.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 200 428.00 | 200 428.00 | | 200 428.00 |
DH Retained earnings | 40 284.00 | 10 317.00 | | 40 284.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 531.00 | 29 967.00 | | 23 531.00 |
DL TOTAL (I) | 348 091.00 | 324 560.00 | | 348 091.00 |
DU Loans and Debts from Credit Institutions (3) | | 920.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 52 400.00 | | |
DX Trade payables and related accounts | 133 278.00 | 86 135.00 | | 133 278.00 |
DY Tax and social security liabilities | 17 871.00 | 12 076.00 | | 17 871.00 |
EA Other liabilities | 138 673.00 | 138 743.00 | | 138 673.00 |
EC TOTAL (IV) | 289 823.00 | 290 275.00 | | 289 823.00 |
EE Grand total (I to V) | 637 914.00 | 614 836.00 | | 637 914.00 |
EG Accrued income and payables due within one year | 289 823.00 | 290 275.00 | | 289 823.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 551 568.00 | 3 146 498.00 | 3 698 066.00 | 551 568.00 |
FG Production sold - services | 7 500.00 | 78 694.00 | 86 194.00 | 7 500.00 |
FJ Net sales | 559 068.00 | 3 225 192.00 | 3 784 260.00 | 559 068.00 |
FQ Other income | | | 109.00 | |
FR Total operating income (I) | | | 3 784 369.00 | |
FS Purchases of goods (including customs duties) | | | 3 139 316.00 | |
FW Other purchases and external expenses | | | 580 400.00 | |
FX Taxes, duties, and similar payments | | | 2 014.00 | |
FY Salaries and Wages | | | 27 501.00 | |
FZ Social Security Contributions | | | 13 888.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 589.00 | |
GF Total Operating Expenses (II) | | | 3 763 711.00 | |
GG - OPERATING RESULT (I - II) | | | 20 658.00 | |
GN Positive exchange differences | | | 11 867.00 | |
GP Total financial income (V) | | | 11 867.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 4 843.00 | |
GU Total financial expenses (VI) | | | 4 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 024.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 152.00 | 4 912.00 | | 4 152.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 796 237.00 | 2 982 355.00 | | 3 796 237.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 772 706.00 | 2 952 388.00 | | 3 772 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 531.00 | 29 967.00 | | 23 531.00 |
| |
| 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 | 251 190.00 | | | 251 190.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 695.00 | |
I4 DECREASES Grand Total | | | 251 188.00 | |
IO DECREASES Total including other intangible assets | | | 15 405.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 198 088.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 405.00 | | | 15 405.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 198 088.00 | | | 198 088.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 696.00 | | | 37 696.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 208 333.00 | 589.00 | | 208 333.00 |
PE DEPRECIATION Total including other intangible assets | 15 405.00 | | | 15 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 192 928.00 | 589.00 | | 192 928.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 265.00 | | | 5 265.00 |
7B Total provisions for depreciation | 5 265.00 | | | 5 265.00 |
7C Grand total | 5 265.00 | | | 5 265.00 |
| |
| 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 | 133 278.00 | 133 278.00 | | 133 278.00 |
8C Staff and Related Accounts | 2 102.00 | 2 102.00 | | 2 102.00 |
8D Social Security and Other Social Organizations | 5 034.00 | 5 034.00 | | 5 034.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 083.00 | 4 083.00 | | 4 083.00 |
UT Other financial assets | 37 467.00 | | 37 467.00 | 37 467.00 |
UX Other trade receivables | 408 442.00 | 408 442.00 | | 408 442.00 |
UY Staff and related accounts | 13 000.00 | 13 000.00 | | 13 000.00 |
VB VAT | 9 941.00 | 9 941.00 | | 9 941.00 |
VI Group and Associates | 134 589.00 | 134 589.00 | | 134 589.00 |
VK Loans repaid during the year | 52 400.00 | | | 52 400.00 |
VM Income taxes | 760.00 | 760.00 | | 760.00 |
VQ Other Taxes, Duties, and Similar Debts | 623.00 | 623.00 | | 623.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 599.00 | 30 599.00 | | 30 599.00 |
VS Prepaid expenses | 951.00 | 951.00 | | 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 501 162.00 | 463 695.00 | 37 467.00 | 501 162.00 |
VW VAT | 10 111.00 | 10 111.00 | | 10 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 289 823.00 | 289 823.00 | | 289 823.00 |
