| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 524.00 | | 1 524.00 | 1 524.00 |
BJ TOTAL (I) | 1 524.00 | | 1 524.00 | 1 524.00 |
BX Customers and related accounts | 54 399.00 | | 54 399.00 | 54 399.00 |
BZ Other receivables | 405 855.00 | | 405 855.00 | 405 855.00 |
CF Cash and cash equivalents | 18 297.00 | | 18 297.00 | 18 297.00 |
CJ TOTAL (II) | 478 551.00 | | 478 551.00 | 478 551.00 |
CO Grand total (0 to V) | 480 076.00 | | 480 076.00 | 480 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DE Statutory or contractual reserves | 89 929.00 | 89 929.00 | | 89 929.00 |
DH Retained earnings | 246 736.00 | 162 006.00 | | 246 736.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -77 325.00 | 84 730.00 | | -77 325.00 |
DL TOTAL (I) | 303 341.00 | 380 666.00 | | 303 341.00 |
DU Loans and Debts from Credit Institutions (3) | 72.00 | 35.00 | | 72.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 801.00 | 291 154.00 | | 71 801.00 |
DX Trade payables and related accounts | 79 987.00 | 167 590.00 | | 79 987.00 |
DY Tax and social security liabilities | 24 875.00 | 16 882.00 | | 24 875.00 |
EC TOTAL (IV) | 176 735.00 | 475 661.00 | | 176 735.00 |
EE Grand total (I to V) | 480 076.00 | 856 326.00 | | 480 076.00 |
EG Accrued income and payables due within one year | 176 735.00 | 475 661.00 | | 176 735.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 500.00 | 69 916.00 | 80 416.00 | 10 500.00 |
FJ Net sales | 10 500.00 | 69 916.00 | 80 416.00 | 10 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 258.00 | |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 82 708.00 | |
FW Other purchases and external expenses | | | 75 913.00 | |
FX Taxes, duties, and similar payments | | | 1 643.00 | |
FY Salaries and Wages | | | 88 786.00 | |
FZ Social Security Contributions | | | 38 099.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 204 443.00 | |
GG - OPERATING RESULT (I - II) | | | -121 736.00 | |
GL Other interest and similar income | | | 8 344.00 | |
GP Total financial income (V) | | | 8 344.00 | |
GR Interest and similar expenses | | | 2 905.00 | |
GU Total financial expenses (VI) | | | 2 905.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -116 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 258.00 | 1 129.00 | | 2 258.00 |
HE Exceptional expenses on management operations | 638.00 | | | 638.00 |
HH Total exceptional expenses (VIII) | 638.00 | | | 638.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -638.00 | | | -638.00 |
HK Income tax | -39 610.00 | 42 177.00 | | -39 610.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 052.00 | 251 412.00 | | 91 052.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 168 376.00 | 166 681.00 | | 168 376.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -77 325.00 | 84 730.00 | | -77 325.00 |
| |
| 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 | 1 524.00 | | | 1 524.00 |
I4 DECREASES Grand Total | | | 1 524.00 | |
IO DECREASES Total including other intangible assets | | | 1 524.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 524.00 | | | 1 524.00 |
| |
| 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 | 79 987.00 | 79 987.00 | | 79 987.00 |
8C Staff and Related Accounts | 3 713.00 | 3 713.00 | | 3 713.00 |
8D Social Security and Other Social Organizations | 17 958.00 | 17 958.00 | | 17 958.00 |
UX Other trade receivables | 54 399.00 | | | 54 399.00 |
UY Staff and related accounts | 300.00 | | | 300.00 |
VB VAT | 43 642.00 | | | 43 642.00 |
VC Group and associates | 359 143.00 | | | 359 143.00 |
VG Loans with a maturity of up to one year at origin | 72.00 | 72.00 | | 72.00 |
VI Group and Associates | 71 801.00 | 71 801.00 | | 71 801.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 221.00 | 1 221.00 | | 1 221.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 366.00 | | | 1 366.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 460 254.00 | 460 254.00 | | 460 254.00 |
VW VAT | 1 983.00 | 1 983.00 | | 1 983.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 176 735.00 | 176 735.00 | | 176 735.00 |
