| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 547.00 | 2 804.00 | 2 743.00 | 5 547.00 |
BH Other financial assets | 5 860.00 | | 5 860.00 | 5 860.00 |
BJ TOTAL (I) | 11 407.00 | 2 804.00 | 8 603.00 | 11 407.00 |
BT Goods | 373 958.00 | 927.00 | 373 031.00 | 373 958.00 |
BX Customers and related accounts | 538 411.00 | | 538 411.00 | 538 411.00 |
BZ Other receivables | 76 402.00 | | 76 402.00 | 76 402.00 |
CF Cash and cash equivalents | 185 995.00 | | 185 995.00 | 185 995.00 |
CH Prepaid expenses | 10 471.00 | | 10 471.00 | 10 471.00 |
CJ TOTAL (II) | 1 185 237.00 | 927.00 | 1 184 310.00 | 1 185 237.00 |
CO Grand total (0 to V) | 1 196 644.00 | 3 731.00 | 1 192 913.00 | 1 196 644.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 3 731.00 | | | 3 731.00 |
DH Retained earnings | | -63 910.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 373.00 | 67 642.00 | | 68 373.00 |
DL TOTAL (I) | 122 104.00 | 53 731.00 | | 122 104.00 |
DP Provisions for Risks | 30 000.00 | 30 000.00 | | 30 000.00 |
DR TOTAL (IV) | 30 000.00 | 30 000.00 | | 30 000.00 |
DU Loans and Debts from Credit Institutions (3) | 270 360.00 | 250 384.00 | | 270 360.00 |
DW Advances and down payments received on current orders | 3 492.00 | | | 3 492.00 |
DX Trade payables and related accounts | 371 300.00 | 658 849.00 | | 371 300.00 |
DY Tax and social security liabilities | 156 296.00 | 137 143.00 | | 156 296.00 |
EA Other liabilities | 239 361.00 | 265 095.00 | | 239 361.00 |
EC TOTAL (IV) | 1 040 809.00 | 1 311 471.00 | | 1 040 809.00 |
EE Grand total (I to V) | 1 192 913.00 | 1 395 202.00 | | 1 192 913.00 |
EG Accrued income and payables due within one year | 1 037 317.00 | 1 311 471.00 | | 1 037 317.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 270 360.00 | 250 384.00 | | 270 360.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 248 897.00 | |
FG Production sold - services | | | 27 256.00 | |
FJ Net sales | | | 5 276 153.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 750.00 | |
FQ Other income | | | 26 007.00 | |
FR Total operating income (I) | | | 5 305 910.00 | |
FS Purchases of goods (including customs duties) | | | 4 043 880.00 | |
FT Inventory change (goods) | | | 20 583.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 838 868.00 | |
FX Taxes, duties, and similar payments | | | 7 725.00 | |
FY Salaries and Wages | | | 174 469.00 | |
FZ Social Security Contributions | | | 51 886.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 385.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 927.00 | |
GE Other Expenses | | | 23 091.00 | |
GF Total Operating Expenses (II) | | | 5 162 814.00 | |
GG - OPERATING RESULT (I - II) | | | 143 095.00 | |
GR Interest and similar expenses | | | 44 502.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 44 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -44 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 594.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 003.00 | 10 117.00 | | 1 003.00 |
HH Total exceptional expenses (VIII) | 1 003.00 | 10 117.00 | | 1 003.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 003.00 | -10 117.00 | | -1 003.00 |
HK Income tax | 29 218.00 | | | 29 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 305 910.00 | 5 399 866.00 | | 5 305 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 237 537.00 | 5 332 224.00 | | 5 237 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 373.00 | 67 642.00 | | 68 373.00 |
| |
| 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 | 8 606.00 | | 2 801.00 | 8 606.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 860.00 | |
I4 DECREASES Grand Total | | | 11 407.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 547.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 611.00 | | 1 936.00 | 3 611.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 995.00 | | 865.00 | 4 995.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 419.00 | 1 385.00 | | 1 419.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 419.00 | 1 385.00 | | 1 419.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 30 000.00 | | | 30 000.00 |
7C Grand total | 30 000.00 | | | 30 000.00 |
| |
| 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 | 371 300.00 | 371 300.00 | | 371 300.00 |
8D Social Security and Other Social Organizations | 156 296.00 | 156 296.00 | | 156 296.00 |
8K Other liabilities (including liabilities related to repo transactions) | 239 361.00 | 239 361.00 | | 239 361.00 |
UT Other financial assets | 5 860.00 | | 5 860.00 | 5 860.00 |
UX Other trade receivables | 538 411.00 | 538 411.00 | | 538 411.00 |
VG Loans with a maturity of up to one year at origin | 270 360.00 | 270 360.00 | | 270 360.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 76 402.00 | 76 402.00 | | 76 402.00 |
VS Prepaid expenses | 10 471.00 | 10 471.00 | | 10 471.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 631 143.00 | 625 283.00 | 5 860.00 | 631 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 037 317.00 | 1 037 317.00 | | 1 037 317.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
