| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 214.00 | 1 683.00 | 530.00 | 2 214.00 |
BF Loans | 750.00 | | 750.00 | 750.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 3 464.00 | 1 683.00 | 1 780.00 | 3 464.00 |
BX Customers and related accounts | 16 714.00 | 2 510.00 | 14 204.00 | 16 714.00 |
BZ Other receivables | 7 674.00 | | 7 674.00 | 7 674.00 |
CF Cash and cash equivalents | 540.00 | | 540.00 | 540.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 24 929.00 | 2 510.00 | 22 419.00 | 24 929.00 |
CO Grand total (0 to V) | 28 393.00 | 4 193.00 | 24 200.00 | 28 393.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -15 887.00 | -9 768.00 | | -15 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 048.00 | -6 119.00 | | -29 048.00 |
DL TOTAL (I) | -36 936.00 | -7 887.00 | | -36 936.00 |
DU Loans and Debts from Credit Institutions (3) | 62.00 | | | 62.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 300.00 | 4 097.00 | | 28 300.00 |
DX Trade payables and related accounts | 8 623.00 | 3 537.00 | | 8 623.00 |
DY Tax and social security liabilities | 21 421.00 | 21 015.00 | | 21 421.00 |
EA Other liabilities | 2 728.00 | 101.00 | | 2 728.00 |
EC TOTAL (IV) | 61 136.00 | 28 751.00 | | 61 136.00 |
EE Grand total (I to V) | 24 200.00 | 20 864.00 | | 24 200.00 |
EG Accrued income and payables due within one year | 61 136.00 | 28 751.00 | | 61 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 104 052.00 | | 104 052.00 | 104 052.00 |
FJ Net sales | 104 052.00 | | 104 052.00 | 104 052.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 174.00 | |
FQ Other income | | | 64.00 | |
FR Total operating income (I) | | | 109 291.00 | |
FW Other purchases and external expenses | | | 31 692.00 | |
FX Taxes, duties, and similar payments | | | 2 652.00 | |
FY Salaries and Wages | | | 92 423.00 | |
FZ Social Security Contributions | | | 8 891.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 164.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 616.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 137 455.00 | |
GG - OPERATING RESULT (I - II) | | | -28 164.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 272.00 | 3 807.00 | | 272.00 |
HD Total exceptional income (VII) | 272.00 | 3 807.00 | | 272.00 |
HE Exceptional expenses on management operations | 1 156.00 | 4 979.00 | | 1 156.00 |
HH Total exceptional expenses (VIII) | 1 156.00 | 4 979.00 | | 1 156.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -884.00 | -1 172.00 | | -884.00 |
HL TOTAL REVENUE (I + III + V + VII) | 109 563.00 | 119 784.00 | | 109 563.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 612.00 | 125 904.00 | | 138 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 048.00 | -6 119.00 | | -29 048.00 |
| |
| 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 | 2 714.00 | | 750.00 | 2 714.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 250.00 | |
I4 DECREASES Grand Total | | | 3 464.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 214.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 214.00 | | | 2 214.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | 750.00 | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 519.00 | 164.00 | | 1 519.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 519.00 | 164.00 | | 1 519.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 894.00 | 1 617.00 | | 894.00 |
7B Total provisions for depreciation | 894.00 | 1 617.00 | | 894.00 |
7C Grand total | 894.00 | 1 617.00 | | 894.00 |
UE of which provisions and reversals: - Operating | | 1 617.00 | | |
| |
| 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 | 8 623.00 | 8 623.00 | | 8 623.00 |
8C Staff and Related Accounts | 11 213.00 | 11 213.00 | | 11 213.00 |
8D Social Security and Other Social Organizations | 4 251.00 | 4 251.00 | | 4 251.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 729.00 | 2 729.00 | | 2 729.00 |
UP Loans | 750.00 | 750.00 | | 750.00 |
UT Other financial assets | 500.00 | | | 500.00 |
UX Other trade receivables | 13 928.00 | | | 13 928.00 |
VA Doubtful or disputed receivables | 2 787.00 | | | 2 787.00 |
VB VAT | 1 315.00 | | | 1 315.00 |
VG Loans with a maturity of up to one year at origin | 62.00 | 62.00 | | 62.00 |
VI Group and Associates | 28 300.00 | 28 300.00 | | 28 300.00 |
VM Income taxes | 5 860.00 | | | 5 860.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 361.00 | 1 361.00 | | 1 361.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500.00 | | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 639.00 | 25 139.00 | 500.00 | 25 639.00 |
VW VAT | 4 597.00 | 4 597.00 | | 4 597.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 137.00 | 61 137.00 | | 61 137.00 |
