| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 530 586.00 | | 530 586.00 | 530 586.00 |
BX Customers and related accounts | 403 500.00 | | 403 500.00 | 403 500.00 |
BZ Other receivables | 960.00 | | 960.00 | 960.00 |
CF Cash and cash equivalents | 1 087.00 | | 1 087.00 | 1 087.00 |
CH Prepaid expenses | 83.00 | | 83.00 | 83.00 |
CJ TOTAL (II) | 405 630.00 | | 405 630.00 | 405 630.00 |
CO Grand total (0 to V) | 936 216.00 | | 936 216.00 | 936 216.00 |
CU Other investments | 530 586.00 | | 530 586.00 | 530 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | 21 093.00 | 20 328.00 | | 21 093.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 896.00 | 765.00 | | -24 896.00 |
DL TOTAL (I) | 38 120.00 | 63 017.00 | | 38 120.00 |
DU Loans and Debts from Credit Institutions (3) | 173.00 | 9 836.00 | | 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 247.00 | 161 107.00 | | 59 247.00 |
DX Trade payables and related accounts | 32 728.00 | 67 671.00 | | 32 728.00 |
DY Tax and social security liabilities | 328 382.00 | 132 308.00 | | 328 382.00 |
EA Other liabilities | 477 564.00 | 97 692.00 | | 477 564.00 |
EC TOTAL (IV) | 898 096.00 | 468 614.00 | | 898 096.00 |
EE Grand total (I to V) | 936 216.00 | 531 631.00 | | 936 216.00 |
EG Accrued income and payables due within one year | 898 096.00 | 409 254.00 | | 898 096.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 173.00 | 9 836.00 | | 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 807 000.00 | | 807 000.00 | 807 000.00 |
FJ Net sales | 807 000.00 | | 807 000.00 | 807 000.00 |
FR Total operating income (I) | | | 807 000.00 | |
FW Other purchases and external expenses | | | 16 050.00 | |
FX Taxes, duties, and similar payments | | | 10 581.00 | |
FY Salaries and Wages | | | 550 357.00 | |
FZ Social Security Contributions | | | 209 846.00 | |
GF Total Operating Expenses (II) | | | 786 836.00 | |
GG - OPERATING RESULT (I - II) | | | 20 163.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19.00 | |
GP Total financial income (V) | | | 19.00 | |
GR Interest and similar expenses | | | 4 517.00 | |
GU Total financial expenses (VI) | | | 4 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 665.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 17 500.00 | | |
HD Total exceptional income (VII) | | 17 500.00 | | |
HE Exceptional expenses on management operations | 40 562.00 | | | 40 562.00 |
HH Total exceptional expenses (VIII) | 40 562.00 | | | 40 562.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40 562.00 | 17 500.00 | | -40 562.00 |
HL TOTAL REVENUE (I + III + V + VII) | 807 019.00 | 347 521.00 | | 807 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 831 915.00 | 346 756.00 | | 831 915.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 896.00 | 765.00 | | -24 896.00 |
HP References: Equipment leasing | | 2 236.00 | | |
| |
| 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 | 530 570.00 | | 15.00 | 530 570.00 |
I3 DECREASES Total Financial Fixed Assets | | | 530 586.00 | |
I4 DECREASES Grand Total | | | 530 586.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 530 570.00 | | 15.00 | 530 570.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 59 247.00 | 59 247.00 | | 59 247.00 |
8B Suppliers and Related Accounts | 32 729.00 | 32 729.00 | | 32 729.00 |
8D Social Security and Other Social Organizations | 238 098.00 | 238 098.00 | | 238 098.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 821.00 | 3 821.00 | | 3 821.00 |
UX Other trade receivables | 403 500.00 | | | 403 500.00 |
VB VAT | 960.00 | | | 960.00 |
VG Loans with a maturity of up to one year at origin | 174.00 | 174.00 | | 174.00 |
VI Group and Associates | 473 743.00 | 473 743.00 | | 473 743.00 |
VK Loans repaid during the year | 101 860.00 | | | 101 860.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VS Prepaid expenses | 83.00 | | | 83.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 404 543.00 | 404 543.00 | | 404 543.00 |
VW VAT | 90 023.00 | 90 023.00 | | 90 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 898 096.00 | 898 096.00 | | 898 096.00 |
