| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 904.00 | 1 904.00 | | 1 904.00 |
AT Other tangible assets | 23 145.00 | 19 943.00 | 3 202.00 | 23 145.00 |
BH Other financial assets | 10 200.00 | | 10 200.00 | 10 200.00 |
BJ TOTAL (I) | 35 249.00 | 21 847.00 | 13 402.00 | 35 249.00 |
BX Customers and related accounts | 74 591.00 | | 74 591.00 | 74 591.00 |
BZ Other receivables | 22 418.00 | | 22 418.00 | 22 418.00 |
CD Marketable securities | 801.00 | | 801.00 | 801.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 39 745.00 | | 39 745.00 | 39 745.00 |
CJ TOTAL (II) | 137 555.00 | | 137 555.00 | 137 555.00 |
CO Grand total (0 to V) | 172 804.00 | 21 847.00 | 150 957.00 | 172 804.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | 24 000.00 | | 24 000.00 |
DG Other reserves | 2 400.00 | 2 400.00 | | 2 400.00 |
DH Retained earnings | 38 567.00 | 25 277.00 | | 38 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 001.00 | 13 290.00 | | -26 001.00 |
DL TOTAL (I) | 38 966.00 | 64 967.00 | | 38 966.00 |
DU Loans and Debts from Credit Institutions (3) | 13 634.00 | 89.00 | | 13 634.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 550.00 | 8 453.00 | | 4 550.00 |
DX Trade payables and related accounts | 40 395.00 | 34 236.00 | | 40 395.00 |
DY Tax and social security liabilities | 53 168.00 | 53 046.00 | | 53 168.00 |
EA Other liabilities | 243.00 | 240.00 | | 243.00 |
EC TOTAL (IV) | 111 991.00 | 96 063.00 | | 111 991.00 |
EE Grand total (I to V) | 150 957.00 | 161 030.00 | | 150 957.00 |
EG Accrued income and payables due within one year | 111 991.00 | 96 063.00 | | 111 991.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13 634.00 | 89.00 | | 13 634.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 846 751.00 | | 846 751.00 | 846 751.00 |
FJ Net sales | 846 751.00 | | 846 751.00 | 846 751.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 35 234.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 881 984.00 | |
FW Other purchases and external expenses | | | 616 129.00 | |
FX Taxes, duties, and similar payments | | | 4 955.00 | |
FY Salaries and Wages | | | 159 404.00 | |
FZ Social Security Contributions | | | 129 898.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 784.00 | |
GE Other Expenses | | | 112.00 | |
GF Total Operating Expenses (II) | | | 916 281.00 | |
GG - OPERATING RESULT (I - II) | | | -34 297.00 | |
GL Other interest and similar income | | | 37.00 | |
GP Total financial income (V) | | | 37.00 | |
GR Interest and similar expenses | | | 1 732.00 | |
GU Total financial expenses (VI) | | | 1 732.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 695.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 35 234.00 | 16 375.00 | | 35 234.00 |
HB Exceptional income from capital transactions | 1 048.00 | 38 000.00 | | 1 048.00 |
HD Total exceptional income (VII) | 1 048.00 | 38 000.00 | | 1 048.00 |
HE Exceptional expenses on management operations | 530.00 | 6 198.00 | | 530.00 |
HF Exceptional expenses on capital transactions | 1 048.00 | 1 349.00 | | 1 048.00 |
HH Total exceptional expenses (VIII) | 1 578.00 | 7 547.00 | | 1 578.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -530.00 | 30 453.00 | | -530.00 |
HK Income tax | -10 521.00 | -10 730.00 | | -10 521.00 |
HL TOTAL REVENUE (I + III + V + VII) | 883 069.00 | 876 039.00 | | 883 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 909 070.00 | 862 749.00 | | 909 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 001.00 | 13 290.00 | | -26 001.00 |
HP References: Equipment leasing | 111 363.00 | 99 959.00 | | 111 363.00 |
| |
| 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 | 36 267.00 | | 30.00 | 36 267.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 048.00 | 10 200.00 | |
I4 DECREASES Grand Total | | 1 048.00 | 35 249.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 049.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 049.00 | | | 25 049.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 218.00 | | 30.00 | 11 218.00 |
| |
| 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 | 40 395.00 | 40 395.00 | | 40 395.00 |
8C Staff and Related Accounts | 14 629.00 | 14 629.00 | | 14 629.00 |
8D Social Security and Other Social Organizations | 17 735.00 | 17 735.00 | | 17 735.00 |
8K Other liabilities (including liabilities related to repo transactions) | 243.00 | 243.00 | | 243.00 |
UT Other financial assets | 10 200.00 | 10 200.00 | | 10 200.00 |
UX Other trade receivables | 74 591.00 | | | 74 591.00 |
UZ Social Security, other social security organizations | 1 003.00 | | | 1 003.00 |
VB VAT | 2 540.00 | | | 2 540.00 |
VH Loans with a maturity of more than one year at origin | 13 634.00 | 13 634.00 | | 13 634.00 |
VI Group and Associates | 4 550.00 | 4 550.00 | | 4 550.00 |
VM Income taxes | 10 521.00 | | | 10 521.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 355.00 | | | 8 355.00 |
VS Prepaid expenses | 39 745.00 | | | 39 745.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 146 955.00 | 146 955.00 | | 146 955.00 |
VW VAT | 20 543.00 | 20 543.00 | | 20 543.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 990.00 | 111 990.00 | | 111 990.00 |
