| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 152 449.00 | | 152 449.00 | 152 449.00 |
AN Land | 18 887.00 | 18 887.00 | | 18 887.00 |
AP Buildings | 6 855.00 | 5 737.00 | 1 118.00 | 6 855.00 |
AR Technical installations, industrial equipment and tools | 19 990.00 | 16 723.00 | 3 267.00 | 19 990.00 |
AT Other tangible assets | 145 057.00 | 142 754.00 | 2 303.00 | 145 057.00 |
BD Other fixed assets | 854.00 | | 854.00 | 854.00 |
BJ TOTAL (I) | 344 091.00 | 184 101.00 | 159 990.00 | 344 091.00 |
BT Goods | 349 831.00 | | 349 831.00 | 349 831.00 |
BX Customers and related accounts | 2 664.00 | | 2 664.00 | 2 664.00 |
BZ Other receivables | 12 541.00 | | 12 541.00 | 12 541.00 |
CF Cash and cash equivalents | 234 266.00 | | 234 266.00 | 234 266.00 |
CH Prepaid expenses | 2 280.00 | | 2 280.00 | 2 280.00 |
CJ TOTAL (II) | 601 583.00 | | 601 583.00 | 601 583.00 |
CO Grand total (0 to V) | 945 674.00 | 184 101.00 | 761 573.00 | 945 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 000.00 | 32 000.00 | | 32 000.00 |
DD Legal reserve (1) | 3 200.00 | 3 200.00 | | 3 200.00 |
DE Statutory or contractual reserves | 137 462.00 | 137 462.00 | | 137 462.00 |
DH Retained earnings | 133 192.00 | 92 982.00 | | 133 192.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 987.00 | 40 210.00 | | 88 987.00 |
DL TOTAL (I) | 394 840.00 | 305 853.00 | | 394 840.00 |
DU Loans and Debts from Credit Institutions (3) | 142 266.00 | 167 386.00 | | 142 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 200.00 | 34.00 | | 2 200.00 |
DX Trade payables and related accounts | 137 498.00 | 111 679.00 | | 137 498.00 |
DY Tax and social security liabilities | 78 837.00 | 68 867.00 | | 78 837.00 |
EA Other liabilities | 5 931.00 | 5 796.00 | | 5 931.00 |
EC TOTAL (IV) | 366 733.00 | 353 762.00 | | 366 733.00 |
EE Grand total (I to V) | 761 573.00 | 659 615.00 | | 761 573.00 |
EG Accrued income and payables due within one year | 274 842.00 | 353 762.00 | | 274 842.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 858 100.00 | | 1 858 100.00 | 1 858 100.00 |
FG Production sold - services | 4 143.00 | | 4 143.00 | 4 143.00 |
FJ Net sales | 1 862 244.00 | | 1 862 244.00 | 1 862 244.00 |
FO Operating subsidies | | | 10 666.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 239.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 1 873 162.00 | |
FS Purchases of goods (including customs duties) | | | 1 456 850.00 | |
FT Inventory change (goods) | | | -184 618.00 | |
FU Purchases of raw materials and other supplies | | | 3 799.00 | |
FW Other purchases and external expenses | | | 178 736.00 | |
FX Taxes, duties, and similar payments | | | 13 051.00 | |
FY Salaries and Wages | | | 240 602.00 | |
FZ Social Security Contributions | | | 48 902.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 107.00 | |
GE Other Expenses | | | 22.00 | |
GF Total Operating Expenses (II) | | | 1 760 451.00 | |
GG - OPERATING RESULT (I - II) | | | 112 712.00 | |
GL Other interest and similar income | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | 165.00 | |
GU Total financial expenses (VI) | | | 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 563.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 239.00 | 16 895.00 | | 239.00 |
HK Income tax | 23 576.00 | 8 754.00 | | 23 576.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 873 178.00 | 1 316 290.00 | | 1 873 178.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 784 191.00 | 1 276 081.00 | | 1 784 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 987.00 | 40 210.00 | | 88 987.00 |
| |
| 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 | 344 076.00 | | 15.00 | 344 076.00 |
I3 DECREASES Total Financial Fixed Assets | | | 854.00 | |
I4 DECREASES Grand Total | | | 344 091.00 | |
IO DECREASES Total including other intangible assets | | | 152 449.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 190 789.00 | |
KD ACQUISITIONS Total including other intangible assets | 152 449.00 | | | 152 449.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 190 789.00 | | | 190 789.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 839.00 | | 15.00 | 839.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 180 995.00 | 3 107.00 | | 180 995.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 180 995.00 | 3 107.00 | | 180 995.00 |
| |
| 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 | 137 498.00 | 137 498.00 | | 137 498.00 |
8C Staff and Related Accounts | 29 089.00 | 29 089.00 | | 29 089.00 |
8D Social Security and Other Social Organizations | 15 572.00 | 15 572.00 | | 15 572.00 |
8E Income Taxes | 14 820.00 | 14 820.00 | | 14 820.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 931.00 | 5 931.00 | | 5 931.00 |
UX Other trade receivables | 2 664.00 | 2 664.00 | | 2 664.00 |
VB VAT | 11 295.00 | 11 295.00 | | 11 295.00 |
VG Loans with a maturity of up to one year at origin | 550.00 | 550.00 | | 550.00 |
VH Loans with a maturity of more than one year at origin | 141 716.00 | 49 825.00 | 91 891.00 | 141 716.00 |
VI Group and Associates | 2 200.00 | 2 200.00 | | 2 200.00 |
VK Loans repaid during the year | 25 145.00 | | | 25 145.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 702.00 | 2 702.00 | | 2 702.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 246.00 | 1 246.00 | | 1 246.00 |
VS Prepaid expenses | 2 280.00 | 2 280.00 | | 2 280.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 486.00 | 17 486.00 | | 17 486.00 |
VW VAT | 16 655.00 | 16 655.00 | | 16 655.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 366 733.00 | 274 842.00 | 91 891.00 | 366 733.00 |
