| |
| 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 | 3 377.00 | 3 377.00 | | 3 377.00 |
AT Other tangible assets | 22 731.00 | 20 826.00 | 1 905.00 | 22 731.00 |
BH Other financial assets | 512.00 | | 512.00 | 512.00 |
BJ TOTAL (I) | 40 972.00 | 24 203.00 | 16 769.00 | 40 972.00 |
BX Customers and related accounts | 42 096.00 | 2 377.00 | 39 719.00 | 42 096.00 |
BZ Other receivables | 87 735.00 | | 87 735.00 | 87 735.00 |
CF Cash and cash equivalents | 17 952.00 | | 17 952.00 | 17 952.00 |
CH Prepaid expenses | 737.00 | | 737.00 | 737.00 |
CJ TOTAL (II) | 148 519.00 | 2 377.00 | 146 142.00 | 148 519.00 |
CO Grand total (0 to V) | 189 491.00 | 26 580.00 | 162 911.00 | 189 491.00 |
CU Other investments | 14 352.00 | | 14 352.00 | 14 352.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 500.00 | | | 25 500.00 |
DD Legal reserve (1) | 2 550.00 | | | 2 550.00 |
DG Other reserves | 161 190.00 | | | 161 190.00 |
DH Retained earnings | -66 578.00 | | | -66 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 436.00 | | | -10 436.00 |
DL TOTAL (I) | 112 226.00 | | | 112 226.00 |
DU Loans and Debts from Credit Institutions (3) | 172.00 | | | 172.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 567.00 | | | 12 567.00 |
DX Trade payables and related accounts | 15 483.00 | | | 15 483.00 |
DY Tax and social security liabilities | 22 463.00 | | | 22 463.00 |
EC TOTAL (IV) | 50 686.00 | | | 50 686.00 |
EE Grand total (I to V) | 162 911.00 | | | 162 911.00 |
EG Accrued income and payables due within one year | 50 686.00 | | | 50 686.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 172.00 | | | 172.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83 079.00 | | 83 079.00 | 83 079.00 |
FJ Net sales | 83 079.00 | | 83 079.00 | 83 079.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 077.00 | |
FR Total operating income (I) | | | 90 156.00 | |
FU Purchases of raw materials and other supplies | | | 26.00 | |
FW Other purchases and external expenses | | | 36 205.00 | |
FX Taxes, duties, and similar payments | | | 1 672.00 | |
FY Salaries and Wages | | | 42 886.00 | |
FZ Social Security Contributions | | | 17 615.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 146.00 | |
GF Total Operating Expenses (II) | | | 103 550.00 | |
GG - OPERATING RESULT (I - II) | | | -13 394.00 | |
GL Other interest and similar income | | | 1 421.00 | |
GP Total financial income (V) | | | 1 421.00 | |
GR Interest and similar expenses | | | 66.00 | |
GU Total financial expenses (VI) | | | 66.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 077.00 | | | 7 077.00 |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 505.00 | | | 505.00 |
HH Total exceptional expenses (VIII) | 505.00 | | | 505.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -504.00 | | | -504.00 |
HK Income tax | -2 107.00 | | | -2 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 578.00 | | | 91 578.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 014.00 | | | 102 014.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 436.00 | | | -10 436.00 |
| |
| 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 | 40 972.00 | | | 40 972.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 864.00 | |
I4 DECREASES Grand Total | | | 40 972.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 108.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 108.00 | | | 26 108.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 864.00 | | | 14 864.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 057.00 | 5 146.00 | | 19 057.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 057.00 | 5 146.00 | | 19 057.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 377.00 | | | 2 377.00 |
7B Total provisions for depreciation | 2 377.00 | | | 2 377.00 |
7C Grand total | 2 377.00 | | | 2 377.00 |
| |
| 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 | 15 483.00 | 15 483.00 | | 15 483.00 |
8C Staff and Related Accounts | 4 402.00 | 4 402.00 | | 4 402.00 |
8D Social Security and Other Social Organizations | 10 366.00 | 10 366.00 | | 10 366.00 |
UT Other financial assets | 512.00 | | | 512.00 |
UX Other trade receivables | 39 254.00 | | | 39 254.00 |
VA Doubtful or disputed receivables | 2 842.00 | | | 2 842.00 |
VB VAT | 845.00 | | | 845.00 |
VC Group and associates | 1 164.00 | | | 1 164.00 |
VG Loans with a maturity of up to one year at origin | 172.00 | 172.00 | | 172.00 |
VI Group and Associates | 12 567.00 | 12 567.00 | | 12 567.00 |
VK Loans repaid during the year | 2 185.00 | | | 2 185.00 |
VM Income taxes | 3 918.00 | | | 3 918.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 164.00 | | | 1 164.00 |
VS Prepaid expenses | 737.00 | | | 737.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 131 080.00 | 130 568.00 | 512.00 | 131 080.00 |
VW VAT | 7 695.00 | 7 695.00 | | 7 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 686.00 | 50 686.00 | | 50 686.00 |
| |
| 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 | 1 066.00 | | | 1 066.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 018.00 | | | 6 018.00 |
ST Other accounts | 18 065.00 | | | 18 065.00 |
XQ Rental, rental and co-ownership charges | 3 080.00 | | | 3 080.00 |
YT Subcontracting | 9 042.00 | | | 9 042.00 |
YW Business tax | 606.00 | | | 606.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 672.00 | | | 1 672.00 |
YY Amount of VAT collected | 16 616.00 | | | 16 616.00 |
YZ Total deductible VAT on goods and services | 5 162.00 | | | 5 162.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 205.00 | | | 36 205.00 |
