| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
BH Other financial assets | 698.00 | | 698.00 | 698.00 |
BJ TOTAL (I) | 15 698.00 | | 15 698.00 | 15 698.00 |
BX Customers and related accounts | 48 552.00 | | 48 552.00 | 48 552.00 |
BZ Other receivables | 12 557.00 | | 12 557.00 | 12 557.00 |
CF Cash and cash equivalents | 25 168.00 | | 25 168.00 | 25 168.00 |
CH Prepaid expenses | 155.00 | | 155.00 | 155.00 |
CJ TOTAL (II) | 86 432.00 | | 86 432.00 | 86 432.00 |
CO Grand total (0 to V) | 102 130.00 | | 102 130.00 | 102 130.00 |
| |
| 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 |
DE Statutory or contractual reserves | 26 194.00 | 16 650.00 | | 26 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 808.00 | 9 545.00 | | -5 808.00 |
DL TOTAL (I) | 25 887.00 | 31 694.00 | | 25 887.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 506.00 | 43 428.00 | | 21 506.00 |
DX Trade payables and related accounts | 21 080.00 | 24 298.00 | | 21 080.00 |
DY Tax and social security liabilities | 26 603.00 | 24 149.00 | | 26 603.00 |
EA Other liabilities | 7 055.00 | | | 7 055.00 |
EC TOTAL (IV) | 76 244.00 | 91 875.00 | | 76 244.00 |
EE Grand total (I to V) | 102 130.00 | 123 569.00 | | 102 130.00 |
EG Accrued income and payables due within one year | 76 244.00 | 91 875.00 | | 76 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 172 104.00 | 12 118.00 | 184 222.00 | 172 104.00 |
FJ Net sales | 172 104.00 | 12 118.00 | 184 222.00 | 172 104.00 |
FO Operating subsidies | | | 1 389.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 185 636.00 | |
FW Other purchases and external expenses | | | 101 100.00 | |
FX Taxes, duties, and similar payments | | | 2 392.00 | |
FY Salaries and Wages | | | 63 576.00 | |
FZ Social Security Contributions | | | 16 198.00 | |
GE Other Expenses | | | 561.00 | |
GF Total Operating Expenses (II) | | | 183 827.00 | |
GG - OPERATING RESULT (I - II) | | | 1 809.00 | |
GR Interest and similar expenses | | | 562.00 | |
GU Total financial expenses (VI) | | | 562.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -562.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7 055.00 | | | 7 055.00 |
HH Total exceptional expenses (VIII) | 7 055.00 | | | 7 055.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 055.00 | | | -7 055.00 |
HK Income tax | | 3 112.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 185 636.00 | 232 948.00 | | 185 636.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 444.00 | 223 404.00 | | 191 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 808.00 | 9 545.00 | | -5 808.00 |
| |
| 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 | 15 698.00 | | | 15 698.00 |
I3 DECREASES Total Financial Fixed Assets | | | 698.00 | |
I4 DECREASES Grand Total | | | 15 698.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 000.00 | | | 15 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 698.00 | | | 698.00 |
| |
| 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 | 21 080.00 | 21 080.00 | | 21 080.00 |
8C Staff and Related Accounts | 12 274.00 | 12 274.00 | | 12 274.00 |
8D Social Security and Other Social Organizations | 4 493.00 | 4 493.00 | | 4 493.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 055.00 | 7 055.00 | | 7 055.00 |
UT Other financial assets | 698.00 | | | 698.00 |
UX Other trade receivables | 48 552.00 | | | 48 552.00 |
UY Staff and related accounts | 400.00 | | | 400.00 |
VB VAT | 2 978.00 | | | 2 978.00 |
VI Group and Associates | 21 506.00 | 21 506.00 | | 21 506.00 |
VM Income taxes | 7 167.00 | | | 7 167.00 |
VP Miscellaneous | 2 012.00 | | | 2 012.00 |
VQ Other Taxes, Duties, and Similar Debts | 760.00 | 760.00 | | 760.00 |
VS Prepaid expenses | 155.00 | | | 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 962.00 | 61 264.00 | 698.00 | 61 962.00 |
VW VAT | 9 076.00 | 9 076.00 | | 9 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 244.00 | 76 244.00 | | 76 244.00 |
