| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 360.00 | 5 360.00 | | 5 360.00 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AT Other tangible assets | 144 557.00 | 37 216.00 | 107 341.00 | 144 557.00 |
BJ TOTAL (I) | 180 037.00 | 42 576.00 | 137 461.00 | 180 037.00 |
BT Goods | 106 401.00 | | 106 401.00 | 106 401.00 |
BX Customers and related accounts | 7 655.00 | | 7 655.00 | 7 655.00 |
BZ Other receivables | 4 307.00 | | 4 307.00 | 4 307.00 |
CF Cash and cash equivalents | 244 425.00 | | 244 425.00 | 244 425.00 |
CH Prepaid expenses | 865.00 | | 865.00 | 865.00 |
CJ TOTAL (II) | 363 653.00 | | 363 653.00 | 363 653.00 |
CO Grand total (0 to V) | 543 690.00 | 42 576.00 | 501 114.00 | 543 690.00 |
CU Other investments | 120.00 | | 120.00 | 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DE Statutory or contractual reserves | 106 900.00 | 106 900.00 | | 106 900.00 |
DH Retained earnings | 53 578.00 | 16 123.00 | | 53 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 964.00 | 37 455.00 | | 40 964.00 |
DL TOTAL (I) | 203 092.00 | 162 128.00 | | 203 092.00 |
DV Miscellaneous Loans and Financial Debts (4) | 211 969.00 | 208 527.00 | | 211 969.00 |
DX Trade payables and related accounts | 51 605.00 | 43 182.00 | | 51 605.00 |
DY Tax and social security liabilities | 16 579.00 | 11 523.00 | | 16 579.00 |
EA Other liabilities | 17 868.00 | 12 339.00 | | 17 868.00 |
EC TOTAL (IV) | 298 022.00 | 275 571.00 | | 298 022.00 |
EE Grand total (I to V) | 501 114.00 | 437 699.00 | | 501 114.00 |
EG Accrued income and payables due within one year | 298 022.00 | 275 571.00 | | 298 022.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 840 004.00 | | 840 004.00 | 840 004.00 |
FG Production sold - services | 28 068.00 | | 28 068.00 | 28 068.00 |
FJ Net sales | 868 072.00 | | 868 072.00 | 868 072.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 500.00 | |
FQ Other income | | | 38.00 | |
FR Total operating income (I) | | | 869 610.00 | |
FS Purchases of goods (including customs duties) | | | 628 373.00 | |
FT Inventory change (goods) | | | 5 577.00 | |
FW Other purchases and external expenses | | | 32 809.00 | |
FX Taxes, duties, and similar payments | | | 3 292.00 | |
FY Salaries and Wages | | | 116 038.00 | |
FZ Social Security Contributions | | | 18 538.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 965.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 819 598.00 | |
GG - OPERATING RESULT (I - II) | | | 50 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 500.00 | | | 1 500.00 |
HA Exceptional income from management transactions | | 686.00 | | |
HD Total exceptional income (VII) | | 685.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 686.00 | | |
HK Income tax | 9 048.00 | 6 711.00 | | 9 048.00 |
HL TOTAL REVENUE (I + III + V + VII) | 869 610.00 | 707 656.00 | | 869 610.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 828 646.00 | 670 201.00 | | 828 646.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 964.00 | 37 455.00 | | 40 964.00 |
| |
| 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 | 180 037.00 | | | 180 037.00 |
I3 DECREASES Total Financial Fixed Assets | | | 120.00 | |
I4 DECREASES Grand Total | | | 180 037.00 | |
IO DECREASES Total including other intangible assets | | | 35 360.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 144 557.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 360.00 | | | 35 360.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 144 557.00 | | | 144 557.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 120.00 | | | 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 611.00 | 14 965.00 | | 27 611.00 |
PE DEPRECIATION Total including other intangible assets | 5 360.00 | | | 5 360.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 251.00 | 14 965.00 | | 22 251.00 |
| |
| 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 | 51 605.00 | 51 605.00 | | 51 605.00 |
8C Staff and Related Accounts | 4 437.00 | 4 437.00 | | 4 437.00 |
8D Social Security and Other Social Organizations | 6 645.00 | 6 645.00 | | 6 645.00 |
8E Income Taxes | 4 014.00 | 4 014.00 | | 4 014.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 868.00 | 17 868.00 | | 17 868.00 |
UX Other trade receivables | 7 655.00 | 7 655.00 | | 7 655.00 |
UY Staff and related accounts | 77.00 | 77.00 | | 77.00 |
VB VAT | 2 557.00 | 2 557.00 | | 2 557.00 |
VI Group and Associates | 211 969.00 | 211 969.00 | | 211 969.00 |
VP Miscellaneous | 570.00 | 570.00 | | 570.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 266.00 | 1 266.00 | | 1 266.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 103.00 | 1 103.00 | | 1 103.00 |
VS Prepaid expenses | 865.00 | 865.00 | | 865.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 827.00 | 12 827.00 | | 12 827.00 |
VW VAT | 217.00 | 217.00 | | 217.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 298 022.00 | 298 022.00 | | 298 022.00 |
