| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 564.00 | 564.00 | | 564.00 |
AR Technical installations, industrial equipment and tools | 14 216.00 | 11 046.00 | 3 170.00 | 14 216.00 |
AT Other tangible assets | 24 903.00 | 18 713.00 | 6 190.00 | 24 903.00 |
BJ TOTAL (I) | 39 683.00 | 30 323.00 | 9 360.00 | 39 683.00 |
BT Goods | | | | |
BX Customers and related accounts | 360 908.00 | | 360 908.00 | 360 908.00 |
BZ Other receivables | 71 773.00 | | 71 773.00 | 71 773.00 |
CF Cash and cash equivalents | 55 758.00 | | 55 758.00 | 55 758.00 |
CJ TOTAL (II) | 488 439.00 | | 488 439.00 | 488 439.00 |
CO Grand total (0 to V) | 528 122.00 | 30 323.00 | 497 798.00 | 528 122.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 64 211.00 | 65 627.00 | | 64 211.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 951.00 | 14 584.00 | | 53 951.00 |
DL TOTAL (I) | 129 161.00 | 91 211.00 | | 129 161.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 743.00 | 20 889.00 | | 25 743.00 |
DX Trade payables and related accounts | 196 174.00 | 166 502.00 | | 196 174.00 |
DY Tax and social security liabilities | 130 021.00 | 37 062.00 | | 130 021.00 |
EA Other liabilities | 16 699.00 | 1 709.00 | | 16 699.00 |
EC TOTAL (IV) | 368 637.00 | 226 161.00 | | 368 637.00 |
EE Grand total (I to V) | 497 798.00 | 317 372.00 | | 497 798.00 |
EG Accrued income and payables due within one year | 368 637.00 | 226 161.00 | | 368 637.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 691 458.00 | | 1 691 458.00 | 1 691 458.00 |
FJ Net sales | 1 691 458.00 | | 1 691 458.00 | 1 691 458.00 |
FO Operating subsidies | | | 31 866.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 993.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 1 734 333.00 | |
FS Purchases of goods (including customs duties) | | | 1 321 753.00 | |
FT Inventory change (goods) | | | 37 150.00 | |
FW Other purchases and external expenses | | | 217 984.00 | |
FX Taxes, duties, and similar payments | | | 867.00 | |
FY Salaries and Wages | | | 71 423.00 | |
FZ Social Security Contributions | | | 21 773.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 453.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 1 676 444.00 | |
GG - OPERATING RESULT (I - II) | | | 57 889.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 993.00 | 14 103.00 | | 10 993.00 |
HE Exceptional expenses on management operations | 35.00 | 344.00 | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | 344.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | -344.00 | | -35.00 |
HK Income tax | 3 903.00 | 870.00 | | 3 903.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 734 333.00 | 1 598 919.00 | | 1 734 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 680 382.00 | 1 584 335.00 | | 1 680 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 951.00 | 14 584.00 | | 53 951.00 |
| |
| 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 | 33 094.00 | | 6 589.00 | 33 094.00 |
I4 DECREASES Grand Total | | | 39 683.00 | |
IO DECREASES Total including other intangible assets | | | 564.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 119.00 | |
KD ACQUISITIONS Total including other intangible assets | 564.00 | | | 564.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 530.00 | | 6 589.00 | 32 530.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 871.00 | 5 453.00 | | 24 871.00 |
PE DEPRECIATION Total including other intangible assets | 564.00 | | | 564.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 307.00 | 5 453.00 | | 24 307.00 |
| |
| 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 | 196 174.00 | 196 174.00 | | 196 174.00 |
8C Staff and Related Accounts | 41 201.00 | 41 201.00 | | 41 201.00 |
8D Social Security and Other Social Organizations | 18 500.00 | 18 500.00 | | 18 500.00 |
8E Income Taxes | 3 903.00 | 3 903.00 | | 3 903.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 699.00 | 16 699.00 | | 16 699.00 |
UX Other trade receivables | 360 908.00 | 360 908.00 | | 360 908.00 |
VB VAT | 71 760.00 | 71 760.00 | | 71 760.00 |
VI Group and Associates | 27 791.00 | 27 791.00 | | 27 791.00 |
VP Miscellaneous | 13.00 | 13.00 | | 13.00 |
VQ Other Taxes, Duties, and Similar Debts | 249.00 | 249.00 | | 249.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 432 681.00 | 432 681.00 | | 432 681.00 |
VW VAT | 64 120.00 | 64 120.00 | | 64 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 368 637.00 | 368 637.00 | | 368 637.00 |
| |
| 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 | 248.00 | 763.00 | | 248.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 21 129.00 | 4 818.00 | | 21 129.00 |
ST Other accounts | 128 475.00 | 116 378.00 | | 128 475.00 |
XQ Rental, rental and co-ownership charges | 40 380.00 | 16 500.00 | | 40 380.00 |
YT Subcontracting | 28 000.00 | 9 661.00 | | 28 000.00 |
YW Business tax | 619.00 | 617.00 | | 619.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 867.00 | 1 380.00 | | 867.00 |
YY Amount of VAT collected | 90 806.00 | 86 526.00 | | 90 806.00 |
YZ Total deductible VAT on goods and services | 15 542.00 | 10 280.00 | | 15 542.00 |
ZE Dividends | 16 000.00 | | | 16 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 217 984.00 | 147 357.00 | | 217 984.00 |
| |
| 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 | 2.00 | | | 2.00 |
