| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 598.00 | 5 598.00 | | 5 598.00 |
AH Goodwill | 79 500.00 | | 79 500.00 | 79 500.00 |
AT Other tangible assets | 12 462.00 | 9 657.00 | 2 804.00 | 12 462.00 |
BH Other financial assets | 9 830.00 | | 9 830.00 | 9 830.00 |
BJ TOTAL (I) | 107 389.00 | 15 255.00 | 92 134.00 | 107 389.00 |
BT Goods | 10 993.00 | | 10 993.00 | 10 993.00 |
BV Advances and down payments on orders | 2 208.00 | | 2 208.00 | 2 208.00 |
BX Customers and related accounts | 27 361.00 | 12 578.00 | 14 783.00 | 27 361.00 |
BZ Other receivables | 14 511.00 | | 14 511.00 | 14 511.00 |
CF Cash and cash equivalents | 45 478.00 | | 45 478.00 | 45 478.00 |
CH Prepaid expenses | 294.00 | | 294.00 | 294.00 |
CJ TOTAL (II) | 100 845.00 | 12 578.00 | 88 267.00 | 100 845.00 |
CO Grand total (0 to V) | 208 234.00 | 27 833.00 | 180 401.00 | 208 234.00 |
CP Shares due in less than one year | 9 830.00 | | | 9 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 78 793.00 | 75 206.00 | | 78 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 265.00 | 3 587.00 | | 15 265.00 |
DL TOTAL (I) | 102 858.00 | 87 593.00 | | 102 858.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 238.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 38 305.00 | 38 951.00 | | 38 305.00 |
DX Trade payables and related accounts | 16 431.00 | 39 139.00 | | 16 431.00 |
DY Tax and social security liabilities | 21 821.00 | 29 195.00 | | 21 821.00 |
EA Other liabilities | 986.00 | 792.00 | | 986.00 |
EC TOTAL (IV) | 77 542.00 | 109 314.00 | | 77 542.00 |
EE Grand total (I to V) | 180 401.00 | 196 907.00 | | 180 401.00 |
EG Accrued income and payables due within one year | 77 542.00 | 109 314.00 | | 77 542.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 238.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 738 402.00 | 241 838.00 | 980 240.00 | 738 402.00 |
FG Production sold - services | 2 124.00 | | 2 124.00 | 2 124.00 |
FJ Net sales | 740 526.00 | 241 838.00 | 982 364.00 | 740 526.00 |
FQ Other income | | | 120.00 | |
FR Total operating income (I) | | | 982 483.00 | |
FS Purchases of goods (including customs duties) | | | 762 222.00 | |
FT Inventory change (goods) | | | 36 806.00 | |
FU Purchases of raw materials and other supplies | | | 1 070.00 | |
FW Other purchases and external expenses | | | 81 634.00 | |
FX Taxes, duties, and similar payments | | | 4 058.00 | |
FY Salaries and Wages | | | 61 979.00 | |
FZ Social Security Contributions | | | 13 713.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 558.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 142.00 | |
GF Total Operating Expenses (II) | | | 963 183.00 | |
GG - OPERATING RESULT (I - II) | | | 19 301.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | 982.00 | |
GP Total financial income (V) | | | 982.00 | |
GR Interest and similar expenses | | | 85.00 | |
GS Negative differences of foreign exchange | | | 3 000.00 | |
GU Total financial expenses (VI) | | | 3 085.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 197.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 932.00 | 3.00 | | 1 932.00 |
HL TOTAL REVENUE (I + III + V + VII) | 983 465.00 | 804 487.00 | | 983 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 968 200.00 | 800 900.00 | | 968 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 265.00 | 3 587.00 | | 15 265.00 |
| |
| 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 | 106 815.00 | | 574.00 | 106 815.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 598.00 | | | 5 598.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 830.00 | |
I4 DECREASES Grand Total | | | 107 389.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 598.00 | |
IO DECREASES Total including other intangible assets | | | 79 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 462.00 | |
KD ACQUISITIONS Total including other intangible assets | 79 500.00 | | | 79 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 888.00 | | 574.00 | 11 888.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 830.00 | | | 9 830.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 697.00 | 1 558.00 | | 13 697.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 598.00 | | | 5 598.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 099.00 | 1 558.00 | | 8 099.00 |
| |
| 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 | 16 431.00 | 16 431.00 | | 16 431.00 |
8C Staff and Related Accounts | 9 319.00 | 9 319.00 | | 9 319.00 |
8D Social Security and Other Social Organizations | 9 086.00 | 9 086.00 | | 9 086.00 |
8K Other liabilities (including liabilities related to repo transactions) | 986.00 | 986.00 | | 986.00 |
UT Other financial assets | 9 830.00 | 9 830.00 | | 9 830.00 |
UX Other trade receivables | 12 459.00 | | | 12 459.00 |
VA Doubtful or disputed receivables | 14 902.00 | | | 14 902.00 |
VB VAT | 4 541.00 | | | 4 541.00 |
VI Group and Associates | 38 305.00 | 38 305.00 | | 38 305.00 |
VM Income taxes | 767.00 | | | 767.00 |
VN Other taxes, similar payments | 9 203.00 | | | 9 203.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 000.00 | 2 000.00 | | 2 000.00 |
VS Prepaid expenses | 294.00 | | | 294.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 996.00 | 51 996.00 | | 51 996.00 |
VW VAT | 1 416.00 | 1 416.00 | | 1 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 542.00 | 77 542.00 | | 77 542.00 |
| |
| 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 | 1 178.00 | 1 293.00 | | 1 178.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 216.00 | 11 909.00 | | 8 216.00 |
ST Other accounts | 47 005.00 | 41 095.00 | | 47 005.00 |
XQ Rental, rental and co-ownership charges | 26 414.00 | 28 490.00 | | 26 414.00 |
YW Business tax | 2 880.00 | 1 071.00 | | 2 880.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 058.00 | 2 364.00 | | 4 058.00 |
YY Amount of VAT collected | 155 989.00 | 143 034.00 | | 155 989.00 |
YZ Total deductible VAT on goods and services | 174 113.00 | 92 919.00 | | 174 113.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 81 634.00 | 81 494.00 | | 81 634.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
