| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 250 000.00 | | 250 000.00 | 250 000.00 |
AR Technical installations, industrial equipment and tools | 5 500.00 | | 5 500.00 | 5 500.00 |
AT Other tangible assets | 56 270.00 | 14 200.00 | 42 070.00 | 56 270.00 |
BH Other financial assets | 12 887.00 | | 12 887.00 | 12 887.00 |
BJ TOTAL (I) | 324 657.00 | 14 200.00 | 310 458.00 | 324 657.00 |
BT Goods | 154 882.00 | | 154 882.00 | 154 882.00 |
BX Customers and related accounts | 129 310.00 | | 129 310.00 | 129 310.00 |
BZ Other receivables | 41 860.00 | | 41 860.00 | 41 860.00 |
CF Cash and cash equivalents | 49 535.00 | | 49 535.00 | 49 535.00 |
CH Prepaid expenses | 534.00 | | 534.00 | 534.00 |
CJ TOTAL (II) | 376 121.00 | | 376 121.00 | 376 121.00 |
CO Grand total (0 to V) | 700 778.00 | 14 200.00 | 686 579.00 | 700 778.00 |
CP Shares due in less than one year | 12 887.00 | | | 12 887.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 229 249.00 | 200 365.00 | | 229 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 438.00 | 28 884.00 | | 56 438.00 |
DL TOTAL (I) | 294 072.00 | 237 634.00 | | 294 072.00 |
DU Loans and Debts from Credit Institutions (3) | 49 823.00 | 71 645.00 | | 49 823.00 |
DX Trade payables and related accounts | 218 654.00 | 255 232.00 | | 218 654.00 |
DY Tax and social security liabilities | 121 229.00 | 124 607.00 | | 121 229.00 |
EA Other liabilities | 2 800.00 | 8 860.00 | | 2 800.00 |
EC TOTAL (IV) | 392 507.00 | 460 344.00 | | 392 507.00 |
EE Grand total (I to V) | 686 579.00 | 697 978.00 | | 686 579.00 |
EG Accrued income and payables due within one year | 392 507.00 | 460 344.00 | | 392 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 921 966.00 | 1 651 110.00 | 2 573 076.00 | 921 966.00 |
FG Production sold - services | 29 137.00 | | 29 137.00 | 29 137.00 |
FJ Net sales | 951 104.00 | 1 651 110.00 | 2 602 214.00 | 951 104.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 559.00 | |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 2 617 817.00 | |
FS Purchases of goods (including customs duties) | | | 2 013 290.00 | |
FT Inventory change (goods) | | | 8 350.00 | |
FU Purchases of raw materials and other supplies | | | 7 080.00 | |
FW Other purchases and external expenses | | | 193 545.00 | |
FX Taxes, duties, and similar payments | | | 16 490.00 | |
FY Salaries and Wages | | | 189 477.00 | |
FZ Social Security Contributions | | | 71 871.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 282.00 | |
GE Other Expenses | | | 42.00 | |
GF Total Operating Expenses (II) | | | 2 501 427.00 | |
GG - OPERATING RESULT (I - II) | | | 116 391.00 | |
GR Interest and similar expenses | | | 515.00 | |
GU Total financial expenses (VI) | | | 515.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 115 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 15 559.00 | 244.00 | | 15 559.00 |
HA Exceptional income from management transactions | 10 710.00 | 26.00 | | 10 710.00 |
HD Total exceptional income (VII) | 10 710.00 | 26.00 | | 10 710.00 |
HE Exceptional expenses on management operations | 50 875.00 | | | 50 875.00 |
HH Total exceptional expenses (VIII) | 50 875.00 | | | 50 875.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40 165.00 | 26.00 | | -40 165.00 |
HK Income tax | 19 273.00 | 6 143.00 | | 19 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 628 527.00 | 2 318 279.00 | | 2 628 527.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 572 089.00 | 2 289 395.00 | | 2 572 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 438.00 | 28 884.00 | | 56 438.00 |
HP References: Equipment leasing | 17 340.00 | 5 810.00 | | 17 340.00 |
| |
| 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 | 324 646.00 | | 11.00 | 324 646.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 887.00 | |
I4 DECREASES Grand Total | | | 324 657.00 | |
IO DECREASES Total including other intangible assets | | | 250 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 770.00 | |
KD ACQUISITIONS Total including other intangible assets | 250 000.00 | | | 250 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 770.00 | | | 61 770.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 876.00 | | 11.00 | 12 876.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 918.00 | 1 282.00 | | 12 918.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 918.00 | 1 282.00 | | 12 918.00 |
| |
| 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 | 218 654.00 | 218 654.00 | | 218 654.00 |
8C Staff and Related Accounts | 47 259.00 | 47 259.00 | | 47 259.00 |
8D Social Security and Other Social Organizations | 44 940.00 | 44 940.00 | | 44 940.00 |
8E Income Taxes | 16 602.00 | 16 602.00 | | 16 602.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 800.00 | 2 800.00 | | 2 800.00 |
UT Other financial assets | 12 887.00 | 12 887.00 | | 12 887.00 |
UX Other trade receivables | 129 310.00 | 129 310.00 | | 129 310.00 |
UY Staff and related accounts | 5 303.00 | 5 303.00 | | 5 303.00 |
VB VAT | 22 857.00 | 22 857.00 | | 22 857.00 |
VG Loans with a maturity of up to one year at origin | 49 823.00 | 49 823.00 | | 49 823.00 |
VK Loans repaid during the year | 21 822.00 | | | 21 822.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 710.00 | 2 710.00 | | 2 710.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 701.00 | 13 701.00 | | 13 701.00 |
VS Prepaid expenses | 534.00 | 534.00 | | 534.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184 591.00 | 184 591.00 | | 184 591.00 |
VW VAT | 9 718.00 | 9 718.00 | | 9 718.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 392 507.00 | 392 507.00 | | 392 507.00 |
| |
| 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 | 15 156.00 | 13 329.00 | | 15 156.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 609.00 | 5 459.00 | | 14 609.00 |
ST Other accounts | 113 816.00 | 62 133.00 | | 113 816.00 |
XQ Rental, rental and co-ownership charges | 58 963.00 | 50 610.00 | | 58 963.00 |
YT Subcontracting | 1 128.00 | 1 500.00 | | 1 128.00 |
YV Retrocessions of fees, commissions and brokerage | 5 030.00 | 8 207.00 | | 5 030.00 |
YW Business tax | 1 334.00 | 5 996.00 | | 1 334.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 16 490.00 | 19 325.00 | | 16 490.00 |
YY Amount of VAT collected | 580 412.00 | 583 314.00 | | 580 412.00 |
YZ Total deductible VAT on goods and services | 435 769.00 | 399 611.00 | | 435 769.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 193 545.00 | 127 909.00 | | 193 545.00 |
