| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 482.00 | 12 482.00 | | 12 482.00 |
BD Other fixed assets | 18 634.00 | | 18 634.00 | 18 634.00 |
BJ TOTAL (I) | 31 117.00 | 12 482.00 | 18 634.00 | 31 117.00 |
BT Goods | | | | |
BX Customers and related accounts | 356 003.00 | 25 679.00 | 330 325.00 | 356 003.00 |
BZ Other receivables | 177 772.00 | | 177 772.00 | 177 772.00 |
CF Cash and cash equivalents | 161 276.00 | | 161 276.00 | 161 276.00 |
CH Prepaid expenses | 1 350.00 | | 1 350.00 | 1 350.00 |
CJ TOTAL (II) | 696 401.00 | 25 679.00 | 670 723.00 | 696 401.00 |
CO Grand total (0 to V) | 727 518.00 | 38 161.00 | 689 357.00 | 727 518.00 |
CR Shares due in more than one year | 27 091.00 | | | 27 091.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 92 950.00 | 92 950.00 | | 92 950.00 |
DD Legal reserve (1) | 9 295.00 | 9 295.00 | | 9 295.00 |
DG Other reserves | 182 782.00 | 131 562.00 | | 182 782.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 249.00 | 51 220.00 | | -13 249.00 |
DL TOTAL (I) | 271 778.00 | 285 027.00 | | 271 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 786.00 | 62 275.00 | | 54 786.00 |
DX Trade payables and related accounts | 323 284.00 | 163 979.00 | | 323 284.00 |
DY Tax and social security liabilities | 37 076.00 | 40 784.00 | | 37 076.00 |
EA Other liabilities | 2 432.00 | 1 860.00 | | 2 432.00 |
EC TOTAL (IV) | 417 579.00 | 268 897.00 | | 417 579.00 |
EE Grand total (I to V) | 689 357.00 | 553 925.00 | | 689 357.00 |
EG Accrued income and payables due within one year | 417 579.00 | 206 622.00 | | 417 579.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 9 335 817.00 | | 9 335 817.00 | 9 335 817.00 |
FG Production sold - services | 25 561.00 | | 25 561.00 | 25 561.00 |
FJ Net sales | 9 361 378.00 | | 9 361 378.00 | 9 361 378.00 |
FQ Other income | | | 629.00 | |
FR Total operating income (I) | | | 9 362 007.00 | |
FS Purchases of goods (including customs duties) | | | 9 081 986.00 | |
FT Inventory change (goods) | | | 3 190.00 | |
FW Other purchases and external expenses | | | 161 254.00 | |
FX Taxes, duties, and similar payments | | | 2 178.00 | |
FY Salaries and Wages | | | 85 995.00 | |
FZ Social Security Contributions | | | 38 294.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 233.00 | |
GE Other Expenses | | | 5 903.00 | |
GF Total Operating Expenses (II) | | | 9 380 033.00 | |
GG - OPERATING RESULT (I - II) | | | -18 026.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 777.00 | 19 919.00 | | -4 777.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 362 007.00 | 8 426 230.00 | | 9 362 007.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 375 256.00 | 8 375 010.00 | | 9 375 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 249.00 | 51 220.00 | | -13 249.00 |
| |
| 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 | 31 117.00 | | | 31 117.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 634.00 | |
I4 DECREASES Grand Total | | | 31 117.00 | |
IO DECREASES Total including other intangible assets | | | 12 482.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 482.00 | | | 12 482.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 634.00 | | | 18 634.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 482.00 | | | 12 482.00 |
PE DEPRECIATION Total including other intangible assets | 12 482.00 | | | 12 482.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 25 679.00 | | | 25 679.00 |
7B Total provisions for depreciation | 25 679.00 | | | 25 679.00 |
7C Grand total | 25 679.00 | | | 25 679.00 |
| |
| 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 | 323 284.00 | 323 284.00 | | 323 284.00 |
8C Staff and Related Accounts | 13 330.00 | 13 330.00 | | 13 330.00 |
8D Social Security and Other Social Organizations | 12 097.00 | 12 097.00 | | 12 097.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 432.00 | 2 432.00 | | 2 432.00 |
UX Other trade receivables | 328 912.00 | 328 912.00 | | 328 912.00 |
VA Doubtful or disputed receivables | 27 091.00 | | 27 091.00 | 27 091.00 |
VB VAT | 156 910.00 | 156 910.00 | | 156 910.00 |
VI Group and Associates | 54 786.00 | 54 786.00 | | 54 786.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 309.00 | 3 309.00 | | 3 309.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 862.00 | 20 862.00 | | 20 862.00 |
VS Prepaid expenses | 1 350.00 | 1 350.00 | | 1 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 535 125.00 | 508 034.00 | 27 091.00 | 535 125.00 |
VW VAT | 8 340.00 | 8 340.00 | | 8 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 417 579.00 | 417 579.00 | | 417 579.00 |
