| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 35 648.00 | | 35 648.00 | 35 648.00 |
BZ Other receivables | 3 406.00 | | 3 406.00 | 3 406.00 |
CF Cash and cash equivalents | 610 124.00 | | 610 124.00 | 610 124.00 |
CJ TOTAL (II) | 649 179.00 | | 649 179.00 | 649 179.00 |
CO Grand total (0 to V) | 649 179.00 | | 649 179.00 | 649 179.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 400.00 | 152 400.00 | | 152 400.00 |
DF Regulated reserves (1) | 49.00 | 49.00 | | 49.00 |
DH Retained earnings | -1 578 159.00 | -1 559 590.00 | | -1 578 159.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 938.00 | -18 569.00 | | -21 938.00 |
DL TOTAL (I) | -1 447 649.00 | -1 425 710.00 | | -1 447 649.00 |
DX Trade payables and related accounts | 728 661.00 | 732 110.00 | | 728 661.00 |
DY Tax and social security liabilities | 31 134.00 | 31 553.00 | | 31 134.00 |
EA Other liabilities | 1 337 032.00 | 1 303 878.00 | | 1 337 032.00 |
EC TOTAL (IV) | 2 096 829.00 | 2 067 541.00 | | 2 096 829.00 |
EE Grand total (I to V) | 649 179.00 | 641 830.00 | | 649 179.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 90 692.00 | 90 692.00 | |
FJ Net sales | | 90 692.00 | 90 692.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 90 697.00 | |
FW Other purchases and external expenses | | | 722.00 | |
FX Taxes, duties, and similar payments | | | 23 435.00 | |
FY Salaries and Wages | | | 72 739.00 | |
FZ Social Security Contributions | | | 15 735.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 112 636.00 | |
GG - OPERATING RESULT (I - II) | | | -21 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 90 697.00 | 194 560.00 | | 90 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 636.00 | 213 129.00 | | 112 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 938.00 | -18 569.00 | | -21 938.00 |
| |
| 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 | 728 661.00 | 728 661.00 | | 728 661.00 |
8C Staff and Related Accounts | 20 598.00 | 20 598.00 | | 20 598.00 |
8D Social Security and Other Social Organizations | 9 951.00 | 9 951.00 | | 9 951.00 |
UX Other trade receivables | 35 648.00 | | | 35 648.00 |
VB VAT | 3 406.00 | | | 3 406.00 |
VI Group and Associates | 1 337 032.00 | 1 337 032.00 | | 1 337 032.00 |
VQ Other Taxes, Duties, and Similar Debts | 585.00 | 585.00 | | 585.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 054.00 | 39 054.00 | 8.00 | 39 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 096 827.00 | 2 096 827.00 | | 2 096 827.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
