| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 36 400.00 | | 36 400.00 | 36 400.00 |
BB Receivables related to investments | 6 933.00 | | 6 933.00 | 6 933.00 |
BJ TOTAL (I) | 43 333.00 | | 43 333.00 | 43 333.00 |
BT Goods | 8 296 831.00 | 394 780.00 | 7 902 051.00 | 8 296 831.00 |
BX Customers and related accounts | 2 172.00 | | 2 172.00 | 2 172.00 |
BZ Other receivables | 1 401 166.00 | | 1 401 166.00 | 1 401 166.00 |
CF Cash and cash equivalents | 1 436 192.00 | | 1 436 192.00 | 1 436 192.00 |
CH Prepaid expenses | 4 000.00 | | 4 000.00 | 4 000.00 |
CJ TOTAL (II) | 11 140 360.00 | 394 780.00 | 10 745 580.00 | 11 140 360.00 |
CO Grand total (0 to V) | 11 183 693.00 | 394 780.00 | 10 788 913.00 | 11 183 693.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 1 076 000.00 | 76 000.00 | | 1 076 000.00 |
DH Retained earnings | 151 846.00 | 790 200.00 | | 151 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 550 063.00 | 561 646.00 | | 550 063.00 |
DL TOTAL (I) | 2 327 909.00 | 1 977 846.00 | | 2 327 909.00 |
DP Provisions for Risks | 47 000.00 | | | 47 000.00 |
DR TOTAL (IV) | 47 000.00 | | | 47 000.00 |
DU Loans and Debts from Credit Institutions (3) | 5 223 625.00 | 5 686 453.00 | | 5 223 625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 980.00 | 15 432.00 | | 9 980.00 |
DX Trade payables and related accounts | 55 753.00 | 38 330.00 | | 55 753.00 |
DY Tax and social security liabilities | 86 905.00 | 71 220.00 | | 86 905.00 |
EA Other liabilities | 3 036 727.00 | 2 179 215.00 | | 3 036 727.00 |
EB Prepaid income (2) | 1 015.00 | 1 000.00 | | 1 015.00 |
EC TOTAL (IV) | 8 414 004.00 | 7 991 649.00 | | 8 414 004.00 |
EE Grand total (I to V) | 10 788 913.00 | 9 969 495.00 | | 10 788 913.00 |
EG Accrued income and payables due within one year | 8 314 004.00 | 7 991 649.00 | | 8 314 004.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 123 625.00 | 5 686 453.00 | | 5 123 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 732 000.00 | | 5 732 000.00 | 5 732 000.00 |
FG Production sold - services | 195 557.00 | | 195 557.00 | 195 557.00 |
FJ Net sales | 5 927 557.00 | | 5 927 557.00 | 5 927 557.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 038.00 | |
FQ Other income | | | 1 641.00 | |
FR Total operating income (I) | | | 5 930 236.00 | |
FS Purchases of goods (including customs duties) | | | 5 494 249.00 | |
FT Inventory change (goods) | | | -511 079.00 | |
FU Purchases of raw materials and other supplies | | | 10 943.00 | |
FW Other purchases and external expenses | | | 127 318.00 | |
FX Taxes, duties, and similar payments | | | 49 709.00 | |
FY Salaries and Wages | | | 15 046.00 | |
FZ Social Security Contributions | | | 4 445.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 394 780.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 47 000.00 | |
GE Other Expenses | | | 50 100.00 | |
GF Total Operating Expenses (II) | | | 5 682 510.00 | |
GG - OPERATING RESULT (I - II) | | | 247 726.00 | |
GH Attributed profit or transferred loss (III) | | | 714 836.00 | |
GI Supported loss or transferred profit (IV) | | | 69 198.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 345.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 14 357.00 | |
GR Interest and similar expenses | | | 217 055.00 | |
GU Total financial expenses (VI) | | | 217 055.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -202 699.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 690 665.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 038.00 | | | 1 038.00 |
A4 Equity method investments | 4.00 | 24 000.00 | | 4.00 |
HB Exceptional income from capital transactions | 39 000.00 | | | 39 000.00 |
HD Total exceptional income (VII) | 39 000.00 | | | 39 000.00 |
HE Exceptional expenses on management operations | 310.00 | 105.00 | | 310.00 |
HF Exceptional expenses on capital transactions | | 65 500.00 | | |
HH Total exceptional expenses (VIII) | 310.00 | 65 605.00 | | 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 38 690.00 | -65 605.00 | | 38 690.00 |
HK Income tax | 179 292.00 | 232 416.00 | | 179 292.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 698 429.00 | 4 714 935.00 | | 6 698 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 148 366.00 | 4 153 289.00 | | 6 148 366.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 550 063.00 | 561 646.00 | | 550 063.00 |
HP References: Equipment leasing | 3 063.00 | 1 615.00 | | 3 063.00 |
| |
| 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 | 38 450.00 | | 4 883.00 | 38 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 933.00 | |
I4 DECREASES Grand Total | | | 43 333.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 100.00 | | 1 300.00 | 35 100.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 350.00 | | 3 583.00 | 3 350.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 47 000.00 | | |
6N Inventories and work in progress | | 394 780.00 | | |
7B Total provisions for depreciation | | 394 780.00 | | |
7C Grand total | | 441 780.00 | | |
UE of which provisions and reversals: - Operating | | 441 780.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 9 980.00 | 9 980.00 | | 9 980.00 |
8B Suppliers and Related Accounts | 55 753.00 | 55 753.00 | | 55 753.00 |
8C Staff and Related Accounts | 3 979.00 | 3 979.00 | | 3 979.00 |
8D Social Security and Other Social Organizations | 1 914.00 | 1 914.00 | | 1 914.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 036 727.00 | 3 036 727.00 | | 3 036 727.00 |
8L Deferred income | 1 015.00 | 1 015.00 | | 1 015.00 |
UL Receivables related to investments | 6 933.00 | | 6 933.00 | 6 933.00 |
UX Other trade receivables | 2 172.00 | 2 172.00 | | 2 172.00 |
UY Staff and related accounts | 33.00 | 33.00 | | 33.00 |
VB VAT | 980.00 | 980.00 | | 980.00 |
VC Group and associates | 755 783.00 | 755 783.00 | | 755 783.00 |
VG Loans with a maturity of up to one year at origin | 5 123 625.00 | 5 123 625.00 | | 5 123 625.00 |
VH Loans with a maturity of more than one year at origin | 100 000.00 | | 100 000.00 | 100 000.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 71 047.00 | 71 047.00 | | 71 047.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 644 370.00 | 644 370.00 | | 644 370.00 |
VS Prepaid expenses | 4 000.00 | 4 000.00 | | 4 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 414 271.00 | 1 407 338.00 | 6 933.00 | 1 414 271.00 |
VW VAT | 9 965.00 | 9 965.00 | | 9 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 414 004.00 | 8 314 004.00 | 100 000.00 | 8 414 004.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 42 968.00 | 25 351.00 | | 42 968.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 42 913.00 | 39 430.00 | | 42 913.00 |
ST Other accounts | 65 400.00 | 45 617.00 | | 65 400.00 |
XQ Rental, rental and co-ownership charges | 19 005.00 | 13 448.00 | | 19 005.00 |
YW Business tax | 6 741.00 | 48 490.00 | | 6 741.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 49 709.00 | 73 841.00 | | 49 709.00 |
YY Amount of VAT collected | 17 044.00 | 3 636.00 | | 17 044.00 |
ZE Dividends | 200 000.00 | | | 200 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 127 318.00 | 98 495.00 | | 127 318.00 |
