| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 784.00 | 3 784.00 | | 3 784.00 |
BD Other fixed assets | 168.00 | | 168.00 | 168.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 6 352.00 | 3 784.00 | 2 568.00 | 6 352.00 |
BX Customers and related accounts | 2 743 034.00 | | 2 743 034.00 | 2 743 034.00 |
BZ Other receivables | 229 435.00 | | 229 435.00 | 229 435.00 |
CF Cash and cash equivalents | 219 060.00 | | 219 060.00 | 219 060.00 |
CJ TOTAL (II) | 3 191 529.00 | | 3 191 529.00 | 3 191 529.00 |
CO Grand total (0 to V) | 3 197 881.00 | 3 784.00 | 3 194 097.00 | 3 197 881.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DH Retained earnings | 31 925.00 | | | 31 925.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 475.00 | | | 5 475.00 |
DL TOTAL (I) | 147 401.00 | | | 147 401.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 392.00 | | | 10 392.00 |
DX Trade payables and related accounts | 2 948 822.00 | | | 2 948 822.00 |
DY Tax and social security liabilities | 86 303.00 | | | 86 303.00 |
EA Other liabilities | 1 180.00 | | | 1 180.00 |
EC TOTAL (IV) | 3 046 696.00 | | | 3 046 696.00 |
EE Grand total (I to V) | 3 194 097.00 | | | 3 194 097.00 |
EG Accrued income and payables due within one year | 3 046 696.00 | | | 3 046 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 9 992 541.00 | 3 552 839.00 | 13 545 380.00 | 9 992 541.00 |
FD Production sold - goods | 20 937.00 | | 20 937.00 | 20 937.00 |
FJ Net sales | 10 013 478.00 | 3 552 839.00 | 13 566 317.00 | 10 013 478.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 451.00 | |
FQ Other income | | | 1 237.00 | |
FR Total operating income (I) | | | 13 568 005.00 | |
FS Purchases of goods (including customs duties) | | | 12 282 369.00 | |
FT Inventory change (goods) | | | 19 413.00 | |
FW Other purchases and external expenses | | | 1 105 982.00 | |
FX Taxes, duties, and similar payments | | | 12 232.00 | |
FY Salaries and Wages | | | 98 874.00 | |
FZ Social Security Contributions | | | 42 029.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 13 560 917.00 | |
GG - OPERATING RESULT (I - II) | | | 7 088.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 088.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 451.00 | | | 451.00 |
HE Exceptional expenses on management operations | 1 613.00 | | | 1 613.00 |
HH Total exceptional expenses (VIII) | 1 613.00 | | | 1 613.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 613.00 | | | -1 613.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 568 006.00 | | | 13 568 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 562 530.00 | | | 13 562 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 475.00 | | | 5 475.00 |
| |
| 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 | 6 352.00 | | | 6 352.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 568.00 | |
I4 DECREASES Grand Total | | | 6 352.00 | |
IO DECREASES Total including other intangible assets | | | 3 784.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 784.00 | | | 3 784.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 568.00 | | | 2 568.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 784.00 | | | 3 784.00 |
PE DEPRECIATION Total including other intangible assets | 3 784.00 | | | 3 784.00 |
| |
| 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 | 2 948 822.00 | 2 948 822.00 | | 2 948 822.00 |
8C Staff and Related Accounts | 17 202.00 | 17 202.00 | | 17 202.00 |
8D Social Security and Other Social Organizations | 22 175.00 | 22 175.00 | | 22 175.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 180.00 | 1 180.00 | | 1 180.00 |
UT Other financial assets | 2 400.00 | 2 400.00 | | 2 400.00 |
UX Other trade receivables | 2 743 034.00 | 2 743 034.00 | | 2 743 034.00 |
VB VAT | 215 605.00 | 215 605.00 | | 215 605.00 |
VI Group and Associates | 10 392.00 | 10 392.00 | | 10 392.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 048.00 | 7 048.00 | | 7 048.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 830.00 | 13 830.00 | | 13 830.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 974 869.00 | 2 974 869.00 | | 2 974 869.00 |
VW VAT | 39 878.00 | 39 878.00 | | 39 878.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 046 697.00 | 3 046 697.00 | | 3 046 697.00 |
