| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 032.00 | | 30 032.00 | 30 032.00 |
BF Loans | 2 864.00 | | 2 864.00 | 2 864.00 |
BJ TOTAL (I) | 32 896.00 | | 32 896.00 | 32 896.00 |
BX Customers and related accounts | 659 378.00 | 5 188.00 | 654 190.00 | 659 378.00 |
BZ Other receivables | 19 201.00 | | 19 201.00 | 19 201.00 |
CJ TOTAL (II) | 678 579.00 | 5 188.00 | 673 391.00 | 678 579.00 |
CO Grand total (0 to V) | 711 475.00 | 5 188.00 | 706 287.00 | 711 475.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 58 171.00 | 58 171.00 | | 58 171.00 |
DH Retained earnings | 62 412.00 | 57 399.00 | | 62 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 607.00 | 5 013.00 | | -6 607.00 |
DL TOTAL (I) | 122 360.00 | 128 968.00 | | 122 360.00 |
DU Loans and Debts from Credit Institutions (3) | 38 250.00 | 10 494.00 | | 38 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 244 968.00 | 20 755.00 | | 244 968.00 |
DX Trade payables and related accounts | 5 448.00 | 62 459.00 | | 5 448.00 |
DY Tax and social security liabilities | 295 260.00 | 233 477.00 | | 295 260.00 |
EC TOTAL (IV) | 583 927.00 | 327 185.00 | | 583 927.00 |
EE Grand total (I to V) | 706 287.00 | 456 152.00 | | 706 287.00 |
EG Accrued income and payables due within one year | 583 927.00 | 327 185.00 | | 583 927.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 38 250.00 | 10 494.00 | | 38 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 1 462 265.00 | | 1 462 265.00 | 1 462 265.00 |
FJ Net sales | 1 462 265.00 | | 1 462 265.00 | 1 462 265.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 602.00 | |
FR Total operating income (I) | | | 1 462 867.00 | |
FU Purchases of raw materials and other supplies | | | 481.00 | |
FW Other purchases and external expenses | | | 279 952.00 | |
FX Taxes, duties, and similar payments | | | 17 399.00 | |
FY Salaries and Wages | | | 839 597.00 | |
FZ Social Security Contributions | | | 332 045.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 469 474.00 | |
GG - OPERATING RESULT (I - II) | | | -6 607.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 462 867.00 | 1 364 115.00 | | 1 462 867.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 469 474.00 | 1 359 101.00 | | 1 469 474.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 607.00 | 5 013.00 | | -6 607.00 |
| |
| 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 | 32 896.00 | | | 32 896.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 864.00 | |
I4 DECREASES Grand Total | | | 32 896.00 | |
IO DECREASES Total including other intangible assets | | | 30 032.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 032.00 | | | 30 032.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 864.00 | | | 2 864.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 188.00 | | | 5 188.00 |
7B Total provisions for depreciation | 5 188.00 | | | 5 188.00 |
7C Grand total | 5 188.00 | | | 5 188.00 |
| |
| 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 | 5 448.00 | 5 448.00 | | 5 448.00 |
8C Staff and Related Accounts | 49 386.00 | 49 386.00 | | 49 386.00 |
8D Social Security and Other Social Organizations | 120 601.00 | 120 601.00 | | 120 601.00 |
UP Loans | 2 864.00 | | | 2 864.00 |
UX Other trade receivables | 659 378.00 | | | 659 378.00 |
UY Staff and related accounts | 10 056.00 | | | 10 056.00 |
VB VAT | 340.00 | | | 340.00 |
VG Loans with a maturity of up to one year at origin | 38 250.00 | 38 250.00 | | 38 250.00 |
VI Group and Associates | 244 968.00 | 244 968.00 | | 244 968.00 |
VM Income taxes | 8 805.00 | | | 8 805.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 275.00 | 1 275.00 | | 1 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 681 442.00 | 678 578.00 | 2 864.00 | 681 442.00 |
VW VAT | 123 998.00 | 123 998.00 | | 123 998.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 583 927.00 | 583 927.00 | | 583 927.00 |
