| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 78 650.00 | 31 905.00 | 46 745.00 | 78 650.00 |
BH Other financial assets | 4 900.00 | | 4 900.00 | 4 900.00 |
BJ TOTAL (I) | 83 550.00 | 31 905.00 | 51 645.00 | 83 550.00 |
BT Goods | 83 182.00 | | 83 182.00 | 83 182.00 |
BX Customers and related accounts | 2 151.00 | | 2 151.00 | 2 151.00 |
BZ Other receivables | 8 571.00 | | 8 571.00 | 8 571.00 |
CF Cash and cash equivalents | 32 166.00 | | 32 166.00 | 32 166.00 |
CH Prepaid expenses | 6 506.00 | | 6 506.00 | 6 506.00 |
CJ TOTAL (II) | 132 576.00 | | 132 576.00 | 132 576.00 |
CO Grand total (0 to V) | 216 126.00 | 31 905.00 | 184 222.00 | 216 126.00 |
CP Shares due in less than one year | 4 900.00 | | | 4 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 20 733.00 | 8 928.00 | | 20 733.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 428.00 | 29 806.00 | | 38 428.00 |
DL TOTAL (I) | 63 561.00 | 43 133.00 | | 63 561.00 |
DU Loans and Debts from Credit Institutions (3) | 27 322.00 | 41 338.00 | | 27 322.00 |
DV Miscellaneous Loans and Financial Debts (4) | 961.00 | 961.00 | | 961.00 |
DX Trade payables and related accounts | 27 249.00 | 84 010.00 | | 27 249.00 |
DY Tax and social security liabilities | 10 804.00 | 15 795.00 | | 10 804.00 |
EA Other liabilities | 54 323.00 | 22 948.00 | | 54 323.00 |
EC TOTAL (IV) | 120 660.00 | 165 052.00 | | 120 660.00 |
EE Grand total (I to V) | 184 222.00 | 208 185.00 | | 184 222.00 |
EG Accrued income and payables due within one year | 107 524.00 | 137 742.00 | | 107 524.00 |
EI Including equity loans | 961.00 | | | 961.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 561 298.00 | | 561 298.00 | 561 298.00 |
FJ Net sales | 561 298.00 | | 561 298.00 | 561 298.00 |
FQ Other income | | | 798.00 | |
FR Total operating income (I) | | | 562 095.00 | |
FS Purchases of goods (including customs duties) | | | 400 706.00 | |
FT Inventory change (goods) | | | -45 547.00 | |
FW Other purchases and external expenses | | | 101 151.00 | |
FX Taxes, duties, and similar payments | | | 3 216.00 | |
FY Salaries and Wages | | | 33 608.00 | |
FZ Social Security Contributions | | | 6 399.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 247.00 | |
GE Other Expenses | | | 11 334.00 | |
GF Total Operating Expenses (II) | | | 520 115.00 | |
GG - OPERATING RESULT (I - II) | | | 41 980.00 | |
GL Other interest and similar income | | | 5 031.00 | |
GP Total financial income (V) | | | 5 031.00 | |
GR Interest and similar expenses | | | 692.00 | |
GU Total financial expenses (VI) | | | 692.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 339.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 12.00 | | |
HD Total exceptional income (VII) | | 12.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 12.00 | | |
HK Income tax | 7 891.00 | 5 260.00 | | 7 891.00 |
HL TOTAL REVENUE (I + III + V + VII) | 567 126.00 | 550 426.00 | | 567 126.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 528 698.00 | 520 620.00 | | 528 698.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 428.00 | 29 806.00 | | 38 428.00 |
| |
| 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 | 83 550.00 | | | 83 550.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 900.00 | |
I4 DECREASES Grand Total | | | 83 550.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 78 650.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 650.00 | | | 78 650.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 900.00 | | | 4 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 658.00 | 9 247.00 | | 22 658.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 658.00 | 9 247.00 | | 22 658.00 |
| |
| 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 | 27 249.00 | 27 249.00 | | 27 249.00 |
8C Staff and Related Accounts | 1 036.00 | 1 036.00 | | 1 036.00 |
8D Social Security and Other Social Organizations | 1 248.00 | 1 248.00 | | 1 248.00 |
8E Income Taxes | 2 631.00 | 2 631.00 | | 2 631.00 |
8K Other liabilities (including liabilities related to repo transactions) | 54 323.00 | 54 323.00 | | 54 323.00 |
UT Other financial assets | 4 900.00 | 4 900.00 | | 4 900.00 |
UX Other trade receivables | 2 151.00 | 2 151.00 | | 2 151.00 |
VB VAT | 6 707.00 | 6 707.00 | | 6 707.00 |
VC Group and associates | 1 190.00 | 1 190.00 | | 1 190.00 |
VH Loans with a maturity of more than one year at origin | 27 322.00 | 14 187.00 | 13 136.00 | 27 322.00 |
VI Group and Associates | 961.00 | 961.00 | | 961.00 |
VK Loans repaid during the year | 14 012.00 | | | 14 012.00 |
VQ Other Taxes, Duties, and Similar Debts | 220.00 | 220.00 | | 220.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 674.00 | 674.00 | | 674.00 |
VS Prepaid expenses | 6 506.00 | 6 506.00 | | 6 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 129.00 | 22 129.00 | | 22 129.00 |
VW VAT | 5 670.00 | 5 670.00 | | 5 670.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 660.00 | 107 524.00 | 13 136.00 | 120 660.00 |
