| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 100 000.00 | | 100 000.00 | 100 000.00 |
AT Other tangible assets | 6 325.00 | 1 563.00 | 4 762.00 | 6 325.00 |
BH Other financial assets | 24 138.00 | | 24 138.00 | 24 138.00 |
BJ TOTAL (I) | 30 463.00 | 1 563.00 | 28 900.00 | 30 463.00 |
BV Advances and down payments on orders | 2 269.00 | | 2 269.00 | 2 269.00 |
BX Customers and related accounts | 225 259.00 | | 225 259.00 | 225 259.00 |
BZ Other receivables | 57 212.00 | | 57 212.00 | 57 212.00 |
CF Cash and cash equivalents | 24 041.00 | | 24 041.00 | 24 041.00 |
CH Prepaid expenses | 14 882.00 | | 14 882.00 | 14 882.00 |
CJ TOTAL (II) | 323 662.00 | | 323 662.00 | 323 662.00 |
CO Grand total (0 to V) | 454 125.00 | 1 563.00 | 452 562.00 | 454 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 1 844.00 | 472.00 | | 1 844.00 |
DG Other reserves | 35 041.00 | 8 976.00 | | 35 041.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 651.00 | 27 436.00 | | -33 651.00 |
DL TOTAL (I) | 203 234.00 | 236 885.00 | | 203 234.00 |
DX Trade payables and related accounts | 138 129.00 | 105 962.00 | | 138 129.00 |
DY Tax and social security liabilities | 98 785.00 | 95 070.00 | | 98 785.00 |
EA Other liabilities | 12 415.00 | 3 775.00 | | 12 415.00 |
EC TOTAL (IV) | 249 328.00 | 204 807.00 | | 249 328.00 |
EE Grand total (I to V) | 452 562.00 | 441 692.00 | | 452 562.00 |
EG Accrued income and payables due within one year | 249 328.00 | 204 807.00 | | 249 328.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 609 731.00 | |
FJ Net sales | | | 609 731.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 609 755.00 | |
FW Other purchases and external expenses | | | 431 288.00 | |
FX Taxes, duties, and similar payments | | | 3 420.00 | |
FY Salaries and Wages | | | 160 187.00 | |
FZ Social Security Contributions | | | 61 362.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 865.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 657 124.00 | |
GG - OPERATING RESULT (I - II) | | | -47 369.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 999.00 | | | 999.00 |
HD Total exceptional income (VII) | 999.00 | | | 999.00 |
HF Exceptional expenses on capital transactions | 999.00 | | | 999.00 |
HH Total exceptional expenses (VIII) | 999.00 | | | 999.00 |
HK Income tax | -13 718.00 | 13 718.00 | | -13 718.00 |
HL TOTAL REVENUE (I + III + V + VII) | 610 754.00 | 344 578.00 | | 610 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 644 405.00 | 317 142.00 | | 644 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 651.00 | 27 436.00 | | -33 651.00 |
| |
| 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 | 19 195.00 | 12 267.00 | | 19 195.00 |
I3 DECREASES Total Financial Fixed Assets | | 999.00 | 24 138.00 | |
I4 DECREASES Grand Total | | 999.00 | 30 463.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 325.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 971.00 | 4 354.00 | | 1 971.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 224.00 | 7 913.00 | | 17 224.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 698.00 | 865.00 | | 698.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 698.00 | 865.00 | | 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 | 138 129.00 | 138 129.00 | | 138 129.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 415.00 | 12 415.00 | | 12 415.00 |
UT Other financial assets | 24 133.00 | | | 24 133.00 |
UX Other trade receivables | 225 259.00 | | | 225 259.00 |
VP Miscellaneous | 57 212.00 | | | 57 212.00 |
VQ Other Taxes, Duties, and Similar Debts | 98 785.00 | 98 785.00 | | 98 785.00 |
VS Prepaid expenses | 14 882.00 | | | 14 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 321 492.00 | 297 353.00 | 24 138.00 | 321 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 249 328.00 | 249 328.00 | | 249 328.00 |
