| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 57 995.00 | | 57 995.00 | 57 995.00 |
AR Technical installations, industrial equipment and tools | 4 757.00 | 4 757.00 | | 4 757.00 |
AT Other tangible assets | 13 504.00 | 13 472.00 | 32.00 | 13 504.00 |
BH Other financial assets | 188.00 | | 188.00 | 188.00 |
BJ TOTAL (I) | 76 444.00 | 18 229.00 | 58 215.00 | 76 444.00 |
BL Raw materials, supplies | 1 023.00 | | 1 023.00 | 1 023.00 |
BX Customers and related accounts | 44 436.00 | | 44 436.00 | 44 436.00 |
BZ Other receivables | 1 216.00 | | 1 216.00 | 1 216.00 |
CD Marketable securities | 85.00 | | 85.00 | 85.00 |
CF Cash and cash equivalents | 7 248.00 | | 7 248.00 | 7 248.00 |
CJ TOTAL (II) | 54 007.00 | | 54 007.00 | 54 007.00 |
CO Grand total (0 to V) | 130 451.00 | 18 229.00 | 112 222.00 | 130 451.00 |
CP Shares due in less than one year | 188.00 | | | 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 486.00 | 64 486.00 | | 64 486.00 |
DD Legal reserve (1) | 3 830.00 | 3 830.00 | | 3 830.00 |
DG Other reserves | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | -39 017.00 | -41 828.00 | | -39 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 381.00 | 2 811.00 | | -15 381.00 |
DL TOTAL (I) | 15 443.00 | 30 824.00 | | 15 443.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 252.00 | 44 235.00 | | 38 252.00 |
DX Trade payables and related accounts | 4 526.00 | 6 046.00 | | 4 526.00 |
DY Tax and social security liabilities | 54 001.00 | 39 162.00 | | 54 001.00 |
EC TOTAL (IV) | 96 779.00 | 89 443.00 | | 96 779.00 |
EE Grand total (I to V) | 112 222.00 | 120 267.00 | | 112 222.00 |
EG Accrued income and payables due within one year | 96 779.00 | 89 443.00 | | 96 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 516.00 | | 148 516.00 | 148 516.00 |
FJ Net sales | 148 516.00 | | 148 516.00 | 148 516.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 148 518.00 | |
FU Purchases of raw materials and other supplies | | | 3 009.00 | |
FV Inventory change (raw materials and supplies) | | | 95.00 | |
FW Other purchases and external expenses | | | 32 194.00 | |
FX Taxes, duties, and similar payments | | | 2 879.00 | |
FY Salaries and Wages | | | 92 006.00 | |
FZ Social Security Contributions | | | 33 092.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 163 314.00 | |
GG - OPERATING RESULT (I - II) | | | -14 796.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | 469.00 | |
GU Total financial expenses (VI) | | | 469.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -462.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 258.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 123.00 | 368.00 | | 123.00 |
HH Total exceptional expenses (VIII) | 123.00 | 368.00 | | 123.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -123.00 | -368.00 | | -123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 525.00 | 171 633.00 | | 148 525.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 906.00 | 168 822.00 | | 163 906.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 381.00 | 2 811.00 | | -15 381.00 |
HP References: Equipment leasing | 2 623.00 | | | 2 623.00 |
| |
| 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 | 76 933.00 | | | 76 933.00 |
I3 DECREASES Total Financial Fixed Assets | | | 188.00 | |
I4 DECREASES Grand Total | | 490.00 | 76 444.00 | |
IO DECREASES Total including other intangible assets | | | 57 995.00 | |
IY DECREASES Total Tangible Fixed Assets | | 490.00 | 18 261.00 | |
KD ACQUISITIONS Total including other intangible assets | 57 995.00 | | | 57 995.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 750.00 | | | 18 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 188.00 | | | 188.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 689.00 | 30.00 | 490.00 | 18 689.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 689.00 | 30.00 | 490.00 | 18 689.00 |
| |
| 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 | 4 526.00 | 4 526.00 | | 4 526.00 |
8C Staff and Related Accounts | 26 091.00 | 26 091.00 | | 26 091.00 |
8D Social Security and Other Social Organizations | 16 493.00 | 16 493.00 | | 16 493.00 |
UT Other financial assets | 188.00 | 188.00 | | 188.00 |
UX Other trade receivables | 44 436.00 | | | 44 436.00 |
VB VAT | 1 216.00 | | | 1 216.00 |
VI Group and Associates | 38 252.00 | 38 252.00 | | 38 252.00 |
VQ Other Taxes, Duties, and Similar Debts | 104.00 | 104.00 | | 104.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 839.00 | 45 839.00 | | 45 839.00 |
VW VAT | 11 313.00 | 11 313.00 | | 11 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 779.00 | 96 779.00 | | 96 779.00 |
| |
| 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 | 1 395.00 | 1 332.00 | | 1 395.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 731.00 | 7 214.00 | | 6 731.00 |
ST Other accounts | 15 426.00 | 14 750.00 | | 15 426.00 |
XQ Rental, rental and co-ownership charges | 3 424.00 | 4 019.00 | | 3 424.00 |
YP Average staff number | 3.00 | 3.00 | | 3.00 |
YT Subcontracting | 6 613.00 | 18 287.00 | | 6 613.00 |
YW Business tax | 1 484.00 | 1 464.00 | | 1 484.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 879.00 | 2 796.00 | | 2 879.00 |
YY Amount of VAT collected | 31 650.00 | 33 871.00 | | 31 650.00 |
YZ Total deductible VAT on goods and services | 4 364.00 | 7 123.00 | | 4 364.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 194.00 | 44 270.00 | | 32 194.00 |
