| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 097.00 | 6 097.00 | | 6 097.00 |
BJ TOTAL (I) | 6 097.00 | 6 097.00 | | 6 097.00 |
BX Customers and related accounts | 702 976.00 | | 702 976.00 | 702 976.00 |
BZ Other receivables | 252 253.00 | | 252 253.00 | 252 253.00 |
CJ TOTAL (II) | 955 229.00 | | 955 229.00 | 955 229.00 |
CO Grand total (0 to V) | 961 326.00 | 6 097.00 | 955 229.00 | 961 326.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 211 677.00 | 2 211 677.00 | | 2 211 677.00 |
DD Legal reserve (1) | 3 813.00 | 3 813.00 | | 3 813.00 |
DH Retained earnings | -2 644 422.00 | -1 940 501.00 | | -2 644 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -233 952.00 | -703 921.00 | | -233 952.00 |
DL TOTAL (I) | -662 884.00 | -428 932.00 | | -662 884.00 |
DR TOTAL (IV) | | 1.00 | | |
DX Trade payables and related accounts | 482 263.00 | 743 342.00 | | 482 263.00 |
DY Tax and social security liabilities | 66 368.00 | 72 757.00 | | 66 368.00 |
EA Other liabilities | 1 069 482.00 | 910 344.00 | | 1 069 482.00 |
EC TOTAL (IV) | 1 618 113.00 | 1 726 444.00 | | 1 618 113.00 |
EE Grand total (I to V) | 955 229.00 | 1 297 511.00 | | 955 229.00 |
EG Accrued income and payables due within one year | 1 618 113.00 | 1 726 444.00 | | 1 618 113.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 023 147.00 | |
FJ Net sales | | | 2 023 147.00 | |
FR Total operating income (I) | | | 2 023 147.00 | |
FS Purchases of goods (including customs duties) | | | 15 743.00 | |
FW Other purchases and external expenses | | | 657 339.00 | |
FX Taxes, duties, and similar payments | | | 39 688.00 | |
FY Salaries and Wages | | | 899 771.00 | |
FZ Social Security Contributions | | | 422 875.00 | |
GF Total Operating Expenses (II) | | | 2 035 416.00 | |
GG - OPERATING RESULT (I - II) | | | -12 269.00 | |
GR Interest and similar expenses | | | 639.00 | |
GU Total financial expenses (VI) | | | 639.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 118.00 | | |
HD Total exceptional income (VII) | | 118.00 | | |
HE Exceptional expenses on management operations | 1 800.00 | | | 1 800.00 |
HH Total exceptional expenses (VIII) | 1 800.00 | | | 1 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 800.00 | 118.00 | | -1 800.00 |
HK Income tax | 219 244.00 | 99 041.00 | | 219 244.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 023 147.00 | 2 516 782.00 | | 2 023 147.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 257 099.00 | 3 220 703.00 | | 2 257 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -233 952.00 | -703 921.00 | | -233 952.00 |
| |
| 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 | 6 097.00 | | | 6 097.00 |
I4 DECREASES Grand Total | | | 6 097.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 097.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 097.00 | | | 6 097.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 097.00 | | 6 097.00 | 6 097.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 097.00 | | 6 097.00 | 6 097.00 |
| |
| 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 | 482 263.00 | 482 263.00 | | 482 263.00 |
8C Staff and Related Accounts | 560.00 | 560.00 | | 560.00 |
8D Social Security and Other Social Organizations | 50 599.00 | 50 599.00 | | 50 599.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 069 482.00 | 1 069 482.00 | | 1 069 482.00 |
UX Other trade receivables | 702 976.00 | | | 702 976.00 |
VB VAT | 251 497.00 | | | 251 497.00 |
VI Group and Associates | 1 068 476.00 | 1 068 476.00 | | 1 068 476.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 117.00 | 15 117.00 | | 15 117.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 756.00 | | | 756.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 955 229.00 | 955 229.00 | | 955 229.00 |
VW VAT | 92.00 | 92.00 | | 92.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 686 589.00 | 2 686 589.00 | | 2 686 589.00 |
| |
| 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 | 10.00 | 11.00 | | 10.00 |
