| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 419.00 | 1 419.00 | | 1 419.00 |
AT Other tangible assets | 8 816.00 | 8 816.00 | | 8 816.00 |
BH Other financial assets | 1 433.00 | | 1 433.00 | 1 433.00 |
BJ TOTAL (I) | 11 668.00 | 10 235.00 | 1 433.00 | 11 668.00 |
BX Customers and related accounts | 71 523.00 | 14 726.00 | 56 797.00 | 71 523.00 |
BZ Other receivables | 7 511.00 | | 7 511.00 | 7 511.00 |
CF Cash and cash equivalents | 113 903.00 | | 113 903.00 | 113 903.00 |
CH Prepaid expenses | 5 595.00 | | 5 595.00 | 5 595.00 |
CJ TOTAL (II) | 198 532.00 | 14 726.00 | 183 806.00 | 198 532.00 |
CO Grand total (0 to V) | 210 200.00 | 24 961.00 | 185 239.00 | 210 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 132 795.00 | 134 504.00 | | 132 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 863.00 | -1 709.00 | | -3 863.00 |
DL TOTAL (I) | 142 132.00 | 145 995.00 | | 142 132.00 |
DX Trade payables and related accounts | 2 699.00 | 5 720.00 | | 2 699.00 |
DY Tax and social security liabilities | 31 775.00 | 46 781.00 | | 31 775.00 |
EA Other liabilities | 45.00 | 45.00 | | 45.00 |
EB Prepaid income (2) | 8 587.00 | 28 179.00 | | 8 587.00 |
EC TOTAL (IV) | 43 107.00 | 80 726.00 | | 43 107.00 |
EE Grand total (I to V) | 185 239.00 | 226 721.00 | | 185 239.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 190 401.00 | | 190 401.00 | 190 401.00 |
FJ Net sales | 190 401.00 | | 190 401.00 | 190 401.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 733.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 191 135.00 | |
FW Other purchases and external expenses | | | 51 192.00 | |
FX Taxes, duties, and similar payments | | | 2 113.00 | |
FY Salaries and Wages | | | 102 543.00 | |
FZ Social Security Contributions | | | 35 741.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 4 711.00 | |
GE Other Expenses | | | 573.00 | |
GF Total Operating Expenses (II) | | | 196 874.00 | |
GG - OPERATING RESULT (I - II) | | | -5 739.00 | |
GL Other interest and similar income | | | 1 876.00 | |
GP Total financial income (V) | | | 1 876.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 876.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 863.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 509.00 | | |
HH Total exceptional expenses (VIII) | | 509.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -509.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 193 011.00 | 190 113.00 | | 193 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 196 874.00 | 191 822.00 | | 196 874.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 863.00 | -1 709.00 | | -3 863.00 |
| |
| 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 | 11 764.00 | | | 11 764.00 |
I3 DECREASES Total Financial Fixed Assets | 96.00 | | 1 433.00 | 96.00 |
I4 DECREASES Grand Total | 96.00 | | 11 668.00 | 96.00 |
IO DECREASES Total including other intangible assets | | | 1 419.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 816.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 419.00 | | | 1 419.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 816.00 | | | 8 816.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 529.00 | | | 1 529.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 235.00 | | | 10 235.00 |
PE DEPRECIATION Total including other intangible assets | 1 419.00 | | | 1 419.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 816.00 | | | 8 816.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 585.00 | 4 711.00 | 570.00 | 10 585.00 |
7B Total provisions for depreciation | 10 585.00 | 4 711.00 | 570.00 | 10 585.00 |
7C Grand total | 10 585.00 | 4 711.00 | 570.00 | 10 585.00 |
UE of which provisions and reversals: - Operating | | 4 711.00 | 570.00 | |
| |
| 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 | 2 699.00 | 2 699.00 | | 2 699.00 |
8C Staff and Related Accounts | 8 120.00 | 8 120.00 | | 8 120.00 |
8D Social Security and Other Social Organizations | 10 485.00 | 10 485.00 | | 10 485.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45.00 | 45.00 | | 45.00 |
8L Deferred income | 8 587.00 | 8 587.00 | | 8 587.00 |
UT Other financial assets | 1 433.00 | 1 433.00 | | 1 433.00 |
UX Other trade receivables | 53 852.00 | | | 53 852.00 |
VA Doubtful or disputed receivables | 17 671.00 | | | 17 671.00 |
VB VAT | 223.00 | | | 223.00 |
VM Income taxes | 7 022.00 | | | 7 022.00 |
VQ Other Taxes, Duties, and Similar Debts | 549.00 | 549.00 | | 549.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 266.00 | | | 266.00 |
VS Prepaid expenses | 5 595.00 | | | 5 595.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 062.00 | 86 062.00 | | 86 062.00 |
VW VAT | 12 621.00 | 12 621.00 | | 12 621.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 107.00 | 43 107.00 | | 43 107.00 |
