| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 218 515.00 | | 218 515.00 | 218 515.00 |
BX Customers and related accounts | 68 256.00 | | 68 256.00 | 68 256.00 |
BZ Other receivables | 5 770.00 | | 5 770.00 | 5 770.00 |
CF Cash and cash equivalents | 16 963.00 | | 16 963.00 | 16 963.00 |
CJ TOTAL (II) | 90 990.00 | | 90 990.00 | 90 990.00 |
CO Grand total (0 to V) | 309 505.00 | | 309 505.00 | 309 505.00 |
CU Other investments | 218 500.00 | | 218 500.00 | 218 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 233 000.00 | | | 233 000.00 |
DD Legal reserve (1) | 105.00 | | | 105.00 |
DG Other reserves | 1 897.00 | | | 1 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -389.00 | | | -389.00 |
DL TOTAL (I) | 234 613.00 | | | 234 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 741.00 | | | 3 741.00 |
DX Trade payables and related accounts | 6 813.00 | | | 6 813.00 |
DY Tax and social security liabilities | 33 085.00 | | | 33 085.00 |
EA Other liabilities | 31 252.00 | | | 31 252.00 |
EC TOTAL (IV) | 74 891.00 | | | 74 891.00 |
EE Grand total (I to V) | 309 505.00 | | | 309 505.00 |
EG Accrued income and payables due within one year | 74 891.00 | | | 74 891.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 307 431.00 | | 307 431.00 | 307 431.00 |
FJ Net sales | 307 431.00 | | 307 431.00 | 307 431.00 |
FQ Other income | | | 75.00 | |
FR Total operating income (I) | | | 307 506.00 | |
FW Other purchases and external expenses | | | 41 664.00 | |
FX Taxes, duties, and similar payments | | | 1 190.00 | |
FY Salaries and Wages | | | 169 735.00 | |
FZ Social Security Contributions | | | 85 723.00 | |
GE Other Expenses | | | 42.00 | |
GF Total Operating Expenses (II) | | | 298 357.00 | |
GG - OPERATING RESULT (I - II) | | | 9 149.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 58 338.00 | | | 58 338.00 |
HA Exceptional income from management transactions | 459.00 | | | 459.00 |
HD Total exceptional income (VII) | 459.00 | | | 459.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 459.00 | | | 459.00 |
HJ Employee participation in company results | 10 000.00 | | | 10 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 307 967.00 | | | 307 967.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 308 357.00 | | | 308 357.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -389.00 | | | -389.00 |
| |
| 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 | 218 515.00 | | | 218 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 218 515.00 | |
I4 DECREASES Grand Total | | | 218 515.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 218 515.00 | | | 218 515.00 |
| |
| 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 | 6 813.00 | 6 813.00 | | 6 813.00 |
8C Staff and Related Accounts | 14 407.00 | 14 407.00 | | 14 407.00 |
8D Social Security and Other Social Organizations | 11 541.00 | 11 541.00 | | 11 541.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 252.00 | 31 252.00 | | 31 252.00 |
UX Other trade receivables | 68 256.00 | | | 68 256.00 |
VB VAT | 162.00 | | | 162.00 |
VI Group and Associates | 3 741.00 | 3 741.00 | | 3 741.00 |
VM Income taxes | 5 608.00 | | | 5 608.00 |
VQ Other Taxes, Duties, and Similar Debts | 985.00 | 985.00 | | 985.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 026.00 | 74 026.00 | | 74 026.00 |
VW VAT | 6 150.00 | 6 150.00 | | 6 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 891.00 | 74 891.00 | | 74 891.00 |
