| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 17 693.00 | 15 980.00 | 1 714.00 | 17 693.00 |
BH Other financial assets | 1 576.00 | | 1 576.00 | 1 576.00 |
BJ TOTAL (I) | 19 269.00 | 15 980.00 | 3 289.00 | 19 269.00 |
BT Goods | 50 351.00 | | 50 351.00 | 50 351.00 |
BX Customers and related accounts | 17 657.00 | 193.00 | 17 464.00 | 17 657.00 |
BZ Other receivables | 3 322.00 | | 3 322.00 | 3 322.00 |
CF Cash and cash equivalents | 24 428.00 | | 24 428.00 | 24 428.00 |
CH Prepaid expenses | 336.00 | | 336.00 | 336.00 |
CJ TOTAL (II) | 96 094.00 | 193.00 | 95 902.00 | 96 094.00 |
CO Grand total (0 to V) | 115 364.00 | 16 173.00 | 99 191.00 | 115 364.00 |
CP Shares due in less than one year | 1 576.00 | | | 1 576.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 24 164.00 | 24 012.00 | | 24 164.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 610.00 | 9 652.00 | | 11 610.00 |
DL TOTAL (I) | 52 542.00 | 50 433.00 | | 52 542.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 009.00 | 5 361.00 | | 6 009.00 |
DX Trade payables and related accounts | 17 276.00 | 16 086.00 | | 17 276.00 |
DY Tax and social security liabilities | 23 365.00 | 35 328.00 | | 23 365.00 |
EA Other liabilities | | 24.00 | | |
EC TOTAL (IV) | 46 649.00 | 56 799.00 | | 46 649.00 |
EE Grand total (I to V) | 99 191.00 | 107 232.00 | | 99 191.00 |
EG Accrued income and payables due within one year | 46 649.00 | 56 799.00 | | 46 649.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 535 687.00 | | 535 687.00 | 535 687.00 |
FG Production sold - services | 24 373.00 | | 24 373.00 | 24 373.00 |
FJ Net sales | 560 060.00 | | 560 060.00 | 560 060.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 786.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 561 846.00 | |
FS Purchases of goods (including customs duties) | | | 423 964.00 | |
FT Inventory change (goods) | | | -7 006.00 | |
FU Purchases of raw materials and other supplies | | | 766.00 | |
FW Other purchases and external expenses | | | 39 627.00 | |
FX Taxes, duties, and similar payments | | | 6 453.00 | |
FY Salaries and Wages | | | 51 059.00 | |
FZ Social Security Contributions | | | 30 023.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 849.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 193.00 | |
GE Other Expenses | | | 2 213.00 | |
GF Total Operating Expenses (II) | | | 548 140.00 | |
GG - OPERATING RESULT (I - II) | | | 13 707.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 19 447.00 | 5 877.00 | | 19 447.00 |
HE Exceptional expenses on management operations | 336.00 | 35.00 | | 336.00 |
HH Total exceptional expenses (VIII) | 336.00 | 35.00 | | 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -336.00 | -35.00 | | -336.00 |
HK Income tax | 1 761.00 | 1 489.00 | | 1 761.00 |
HL TOTAL REVENUE (I + III + V + VII) | 561 846.00 | 498 110.00 | | 561 846.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 550 237.00 | 488 458.00 | | 550 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 610.00 | 9 652.00 | | 11 610.00 |
| |
| 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 | 19 269.00 | | | 19 269.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 576.00 | |
I4 DECREASES Grand Total | | | 19 269.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 693.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 693.00 | | | 17 693.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 576.00 | | | 1 576.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 131.00 | 849.00 | | 15 131.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 131.00 | 849.00 | | 15 131.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 786.00 | 193.00 | 1 786.00 | 1 786.00 |
7B Total provisions for depreciation | 1 786.00 | 193.00 | 1 786.00 | 1 786.00 |
7C Grand total | 1 786.00 | 193.00 | 1 786.00 | 1 786.00 |
UE of which provisions and reversals: - Operating | | 193.00 | 1 786.00 | |
| |
| 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 | 17 276.00 | 17 276.00 | | 17 276.00 |
8C Staff and Related Accounts | 2 355.00 | 2 355.00 | | 2 355.00 |
8D Social Security and Other Social Organizations | 17 686.00 | 17 686.00 | | 17 686.00 |
8E Income Taxes | 456.00 | 456.00 | | 456.00 |
UT Other financial assets | 1 576.00 | 1 576.00 | | 1 576.00 |
UX Other trade receivables | 17 400.00 | | | 17 400.00 |
VA Doubtful or disputed receivables | 257.00 | | | 257.00 |
VB VAT | 1 719.00 | | | 1 719.00 |
VI Group and Associates | 6 009.00 | 6 009.00 | | 6 009.00 |
VP Miscellaneous | 1 603.00 | | | 1 603.00 |
VQ Other Taxes, Duties, and Similar Debts | 543.00 | 543.00 | | 543.00 |
VS Prepaid expenses | 336.00 | | | 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 891.00 | 22 891.00 | | 22 891.00 |
VW VAT | 2 325.00 | 2 325.00 | | 2 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 649.00 | 46 649.00 | | 46 649.00 |
| |
| 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 | 4 484.00 | 4 622.00 | | 4 484.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 488.00 | 2 898.00 | | 6 488.00 |
ST Other accounts | 21 185.00 | 18 643.00 | | 21 185.00 |
XQ Rental, rental and co-ownership charges | 11 869.00 | 11 903.00 | | 11 869.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YT Subcontracting | 85.00 | | | 85.00 |
YW Business tax | 1 969.00 | 1 607.00 | | 1 969.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 453.00 | 6 229.00 | | 6 453.00 |
YY Amount of VAT collected | 112 012.00 | 99 531.00 | | 112 012.00 |
YZ Total deductible VAT on goods and services | 81 338.00 | 67 395.00 | | 81 338.00 |
ZE Dividends | 9 500.00 | | | 9 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 39 627.00 | 33 444.00 | | 39 627.00 |
