| |
| 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 | 4 088.00 | 4 088.00 | | 4 088.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 4 188.00 | 4 088.00 | 100.00 | 4 188.00 |
BL Raw materials, supplies | 1 509.00 | | 1 509.00 | 1 509.00 |
BX Customers and related accounts | 152 766.00 | | 152 766.00 | 152 766.00 |
BZ Other receivables | 88 136.00 | 1 200.00 | 86 936.00 | 88 136.00 |
CF Cash and cash equivalents | 123 427.00 | | 123 427.00 | 123 427.00 |
CH Prepaid expenses | 122.00 | | 122.00 | 122.00 |
CJ TOTAL (II) | 365 963.00 | 1 200.00 | 364 763.00 | 365 963.00 |
CO Grand total (0 to V) | 370 151.00 | 5 288.00 | 364 863.00 | 370 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 979.00 | 60 979.00 | | 60 979.00 |
DD Legal reserve (1) | 6 097.00 | 6 097.00 | | 6 097.00 |
DG Other reserves | 704.00 | 701.00 | | 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 339.00 | 77 090.00 | | 9 339.00 |
DL TOTAL (I) | 77 121.00 | 144 869.00 | | 77 121.00 |
DX Trade payables and related accounts | 89 373.00 | 106 237.00 | | 89 373.00 |
DY Tax and social security liabilities | 141 454.00 | 179 837.00 | | 141 454.00 |
EA Other liabilities | 56 913.00 | 456.00 | | 56 913.00 |
EC TOTAL (IV) | 287 741.00 | 286 530.00 | | 287 741.00 |
EE Grand total (I to V) | 364 863.00 | 431 400.00 | | 364 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 258.00 | | 1 258.00 | 1 258.00 |
FG Production sold - services | 1 446 269.00 | 16 874.00 | 1 463 143.00 | 1 446 269.00 |
FJ Net sales | 1 447 527.00 | 16 874.00 | 1 464 401.00 | 1 447 527.00 |
FO Operating subsidies | | | 4 036.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 117 820.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 586 261.00 | |
FS Purchases of goods (including customs duties) | | | 8 765.00 | |
FV Inventory change (raw materials and supplies) | | | -485.00 | |
FW Other purchases and external expenses | | | 1 083 838.00 | |
FX Taxes, duties, and similar payments | | | 12 091.00 | |
FY Salaries and Wages | | | 374 161.00 | |
FZ Social Security Contributions | | | 121 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 1 599 494.00 | |
GG - OPERATING RESULT (I - II) | | | -13 233.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 22 573.00 | | | 22 573.00 |
HC Reversals of provisions and transfers of expenses | | 1 053.00 | | |
HD Total exceptional income (VII) | 22 573.00 | 1 053.00 | | 22 573.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 22 573.00 | 1 053.00 | | 22 573.00 |
HK Income tax | | 29 768.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 608 834.00 | 1 700 243.00 | | 1 608 834.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 599 494.00 | 1 623 152.00 | | 1 599 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 339.00 | 77 090.00 | | 9 339.00 |
| |
| 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 | 4 188.00 | | | 4 188.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 4 188.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 088.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 088.00 | | | 4 088.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 088.00 | | | 4 088.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 088.00 | | | 4 088.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 200.00 | | | 1 200.00 |
7B Total provisions for depreciation | 1 200.00 | | | 1 200.00 |
7C Grand total | 1 200.00 | | | 1 200.00 |
| |
| 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 | 89 374.00 | 89 374.00 | | 89 374.00 |
8C Staff and Related Accounts | 63 957.00 | 63 957.00 | | 63 957.00 |
8D Social Security and Other Social Organizations | 37 510.00 | 37 510.00 | | 37 510.00 |
8K Other liabilities (including liabilities related to repo transactions) | 56 914.00 | 56 914.00 | | 56 914.00 |
UT Other financial assets | 100.00 | | | 100.00 |
UX Other trade receivables | 152 767.00 | | | 152 767.00 |
UZ Social Security, other social security organizations | 4 208.00 | | | 4 208.00 |
VB VAT | 16 928.00 | | | 16 928.00 |
VC Group and associates | 47 583.00 | | | 47 583.00 |
VP Miscellaneous | 15 513.00 | | | 15 513.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 649.00 | 7 649.00 | | 7 649.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 904.00 | | | 3 904.00 |
VS Prepaid expenses | 123.00 | | | 123.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 241 126.00 | 241 026.00 | 100.00 | 241 126.00 |
VW VAT | 32 338.00 | 32 338.00 | | 32 338.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 742.00 | 287 742.00 | | 287 742.00 |
