| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 138.00 | 2 138.00 | | 2 138.00 |
AT Other tangible assets | 6 659.00 | 4 146.00 | 2 514.00 | 6 659.00 |
BH Other financial assets | 1 270.00 | | 1 270.00 | 1 270.00 |
BJ TOTAL (I) | 10 067.00 | 6 284.00 | 3 784.00 | 10 067.00 |
BX Customers and related accounts | 125 990.00 | | 125 990.00 | 125 990.00 |
BZ Other receivables | 31 590.00 | | 31 590.00 | 31 590.00 |
CF Cash and cash equivalents | 24 783.00 | | 24 783.00 | 24 783.00 |
CH Prepaid expenses | 23 706.00 | | 23 706.00 | 23 706.00 |
CJ TOTAL (II) | 206 069.00 | | 206 069.00 | 206 069.00 |
CO Grand total (0 to V) | 216 137.00 | 6 284.00 | 209 853.00 | 216 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 70 724.00 | 52 665.00 | | 70 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 485.00 | 18 059.00 | | -25 485.00 |
DL TOTAL (I) | 50 739.00 | 76 224.00 | | 50 739.00 |
DU Loans and Debts from Credit Institutions (3) | 179.00 | 137.00 | | 179.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 231.00 | 3 184.00 | | 22 231.00 |
DX Trade payables and related accounts | 106 184.00 | 61 628.00 | | 106 184.00 |
DY Tax and social security liabilities | 30 520.00 | 17 378.00 | | 30 520.00 |
EC TOTAL (IV) | 159 114.00 | 82 327.00 | | 159 114.00 |
EE Grand total (I to V) | 209 853.00 | 158 551.00 | | 209 853.00 |
EG Accrued income and payables due within one year | 159 114.00 | 82 327.00 | | 159 114.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 179.00 | 137.00 | | 179.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 307 953.00 | 159 143.00 | 467 096.00 | 307 953.00 |
FJ Net sales | 307 953.00 | 159 143.00 | 467 096.00 | 307 953.00 |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 467 118.00 | |
FW Other purchases and external expenses | | | 395 970.00 | |
FX Taxes, duties, and similar payments | | | 634.00 | |
FY Salaries and Wages | | | 82 259.00 | |
FZ Social Security Contributions | | | 11 258.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 312.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 491 437.00 | |
GG - OPERATING RESULT (I - II) | | | -24 318.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GS Negative differences of foreign exchange | | | 289.00 | |
GU Total financial expenses (VI) | | | 289.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 34.00 | | | 34.00 |
HD Total exceptional income (VII) | 34.00 | | | 34.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HG Exceptional depreciation and provisions | 777.00 | | | 777.00 |
HH Total exceptional expenses (VIII) | 912.00 | | | 912.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -878.00 | | | -878.00 |
HK Income tax | | 3 187.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 467 152.00 | 555 478.00 | | 467 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 492 637.00 | 537 419.00 | | 492 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 485.00 | 18 059.00 | | -25 485.00 |
| |
| 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 | 11 649.00 | | 1 150.00 | 11 649.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 270.00 | |
I4 DECREASES Grand Total | | | 10 067.00 | |
IO DECREASES Total including other intangible assets | | | 1 913.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 659.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 273.00 | | | 3 273.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 031.00 | | | 8 031.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 120.00 | | 1 150.00 | 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 567.00 | 1 899.00 | 1 372.00 | 5 567.00 |
PE DEPRECIATION Total including other intangible assets | 1 723.00 | | | 1 723.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 619.00 | 1 899.00 | 1 372.00 | 3 619.00 |
| |
| 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 | 106 184.00 | 106 184.00 | | 106 184.00 |
8C Staff and Related Accounts | 97.00 | 97.00 | | 97.00 |
8D Social Security and Other Social Organizations | 17 357.00 | 17 357.00 | | 17 357.00 |
UT Other financial assets | 1 270.00 | 1 270.00 | | 1 270.00 |
UX Other trade receivables | 125 990.00 | | | 125 990.00 |
VB VAT | 14 193.00 | | | 14 193.00 |
VH Loans with a maturity of more than one year at origin | 179.00 | 179.00 | | 179.00 |
VI Group and Associates | 22 231.00 | 22 231.00 | | 22 231.00 |
VM Income taxes | 12 844.00 | | | 12 844.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 554.00 | | | 4 554.00 |
VS Prepaid expenses | 23 706.00 | | | 23 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 182 557.00 | 182 557.00 | | 182 557.00 |
VW VAT | 13 066.00 | 13 066.00 | | 13 066.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 159 114.00 | 159 114.00 | | 159 114.00 |
