| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 355.00 | | 19 355.00 | 19 355.00 |
AJ Other Intangible Assets | 1 800.00 | 684.00 | 1 116.00 | 1 800.00 |
AR Technical installations, industrial equipment and tools | 645.00 | 645.00 | | 645.00 |
AT Other tangible assets | 17 217.00 | 3 908.00 | 13 309.00 | 17 217.00 |
BH Other financial assets | 1 752.00 | | 1 752.00 | 1 752.00 |
BJ TOTAL (I) | 40 769.00 | 5 237.00 | 35 532.00 | 40 769.00 |
BT Goods | 192 631.00 | | 192 631.00 | 192 631.00 |
BV Advances and down payments on orders | 86.00 | | 86.00 | 86.00 |
BX Customers and related accounts | 65 117.00 | | 65 117.00 | 65 117.00 |
BZ Other receivables | 85 352.00 | | 85 352.00 | 85 352.00 |
CF Cash and cash equivalents | 154 272.00 | | 154 272.00 | 154 272.00 |
CH Prepaid expenses | 32 757.00 | | 32 757.00 | 32 757.00 |
CJ TOTAL (II) | 530 215.00 | | 530 215.00 | 530 215.00 |
CO Grand total (0 to V) | 570 983.00 | 5 237.00 | 565 746.00 | 570 983.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 88 017.00 | 81 787.00 | | 88 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 944.00 | 6 230.00 | | 33 944.00 |
DL TOTAL (I) | 125 261.00 | 91 317.00 | | 125 261.00 |
DU Loans and Debts from Credit Institutions (3) | 200 678.00 | 271 000.00 | | 200 678.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 031.00 | 26 707.00 | | 11 031.00 |
DW Advances and down payments received on current orders | | 16 027.00 | | |
DX Trade payables and related accounts | 189 573.00 | 146 821.00 | | 189 573.00 |
DY Tax and social security liabilities | 39 203.00 | 11 785.00 | | 39 203.00 |
EC TOTAL (IV) | 440 485.00 | 472 339.00 | | 440 485.00 |
EE Grand total (I to V) | 565 746.00 | 563 656.00 | | 565 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 383 648.00 | |
FJ Net sales | | | 1 383 648.00 | |
FO Operating subsidies | | | 4 000.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 1 387 659.00 | |
FS Purchases of goods (including customs duties) | | | 955 528.00 | |
FT Inventory change (goods) | | | 173 697.00 | |
FW Other purchases and external expenses | | | 87 649.00 | |
FX Taxes, duties, and similar payments | | | 4 571.00 | |
FY Salaries and Wages | | | 115 267.00 | |
FZ Social Security Contributions | | | 8 588.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 230.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 1 346 547.00 | |
GG - OPERATING RESULT (I - II) | | | 41 112.00 | |
GU Total financial expenses (VI) | | | 896.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -896.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 35.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -35.00 | | |
HK Income tax | 6 273.00 | 1 106.00 | | 6 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 387 659.00 | 1 123 913.00 | | 1 387 659.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 353 716.00 | 1 117 683.00 | | 1 353 716.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 943.00 | 6 230.00 | | 33 943.00 |
| |
| 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 | 29 686.00 | | 11 083.00 | 29 686.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 752.00 | |
I4 DECREASES Grand Total | | | 40 769.00 | |
IO DECREASES Total including other intangible assets | | | 21 155.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 862.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 155.00 | | | 21 155.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 779.00 | | 11 083.00 | 6 779.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 752.00 | | | 1 752.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 007.00 | 1 230.00 | | 4 007.00 |
PE DEPRECIATION Total including other intangible assets | 324.00 | 360.00 | | 324.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 683.00 | 870.00 | | 3 683.00 |
| |
| 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 | 189 573.00 | 189 573.00 | | 189 573.00 |
8D Social Security and Other Social Organizations | 39 203.00 | 39 203.00 | | 39 203.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 031.00 | 11 031.00 | | 11 031.00 |
UT Other financial assets | 1 752.00 | 1 752.00 | | 1 752.00 |
VG Loans with a maturity of up to one year at origin | 200 678.00 | 200 678.00 | | 200 678.00 |
VS Prepaid expenses | 183 226.00 | 183 226.00 | | 183 226.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184 978.00 | 184 978.00 | | 184 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 440 485.00 | 440 486.00 | | 440 485.00 |
