| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 800.00 | | 800.00 | 800.00 |
BL Raw materials, supplies | 1 280.00 | | 1 280.00 | 1 280.00 |
BX Customers and related accounts | 251 646.00 | | 251 646.00 | 251 646.00 |
BZ Other receivables | 57 587.00 | | 57 587.00 | 57 587.00 |
CF Cash and cash equivalents | 10 503.00 | | 10 503.00 | 10 503.00 |
CJ TOTAL (II) | 321 018.00 | | 321 018.00 | 321 018.00 |
CO Grand total (0 to V) | 321 818.00 | | 321 818.00 | 321 818.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -213 799.00 | | | -213 799.00 |
DL TOTAL (I) | -205 799.00 | | | -205 799.00 |
DP Provisions for Risks | 8 490.00 | | | 8 490.00 |
DR TOTAL (IV) | 8 490.00 | | | 8 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 212 202.00 | | | 212 202.00 |
DX Trade payables and related accounts | 246 421.00 | | | 246 421.00 |
DY Tax and social security liabilities | 49 848.00 | | | 49 848.00 |
EA Other liabilities | 1 113.00 | | | 1 113.00 |
EB Prepaid income (2) | 9 541.00 | | | 9 541.00 |
EC TOTAL (IV) | 519 127.00 | | | 519 127.00 |
EE Grand total (I to V) | 321 818.00 | | | 321 818.00 |
EG Accrued income and payables due within one year | 519 127.00 | | | 519 127.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 541 906.00 | | 1 541 906.00 | 1 541 906.00 |
FJ Net sales | 1 541 906.00 | | 1 541 906.00 | 1 541 906.00 |
FO Operating subsidies | | | 3 473.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 96 809.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 642 194.00 | |
FU Purchases of raw materials and other supplies | | | 678 732.00 | |
FV Inventory change (raw materials and supplies) | | | -1 280.00 | |
FW Other purchases and external expenses | | | 819 768.00 | |
FX Taxes, duties, and similar payments | | | 5 521.00 | |
FY Salaries and Wages | | | 272 507.00 | |
FZ Social Security Contributions | | | 69 495.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 8 490.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 1 853 247.00 | |
GG - OPERATING RESULT (I - II) | | | -211 052.00 | |
GL Other interest and similar income | | | 21.00 | |
GP Total financial income (V) | | | 21.00 | |
GR Interest and similar expenses | | | 2 768.00 | |
GU Total financial expenses (VI) | | | 2 768.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -213 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 96 809.00 | | | 96 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 642 216.00 | | | 1 642 216.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 856 015.00 | | | 1 856 015.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -213 799.00 | | | -213 799.00 |
HP References: Equipment leasing | 7 244.00 | | | 7 244.00 |
| |
| 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 | | | 800.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 800.00 | |
I4 DECREASES Grand Total | | | 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 800.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 8 490.00 | | |
7C Grand total | | 8 490.00 | | |
UE of which provisions and reversals: - Operating | | 8 490.00 | | |
| |
| 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 | 246 421.00 | 246 421.00 | | 246 421.00 |
8C Staff and Related Accounts | 200.00 | 200.00 | | 200.00 |
8D Social Security and Other Social Organizations | 27 863.00 | 27 863.00 | | 27 863.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 113.00 | 1 113.00 | | 1 113.00 |
8L Deferred income | 9 541.00 | 9 541.00 | | 9 541.00 |
UT Other financial assets | 800.00 | | | 800.00 |
UX Other trade receivables | 251 646.00 | | | 251 646.00 |
VB VAT | 39 435.00 | | | 39 435.00 |
VI Group and Associates | 212 202.00 | 212 202.00 | | 212 202.00 |
VM Income taxes | 15 617.00 | | | 15 617.00 |
VP Miscellaneous | 296.00 | | | 296.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 374.00 | 2 374.00 | | 2 374.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 238.00 | | | 2 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 310 033.00 | 309 233.00 | 800.00 | 310 033.00 |
VW VAT | 19 410.00 | 19 410.00 | | 19 410.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 519 127.00 | 519 127.00 | | 519 127.00 |
