| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 26 000.00 | 23 503.00 | 2 497.00 | 26 000.00 |
BJ TOTAL (I) | 505 857.00 | 23 503.00 | 482 354.00 | 505 857.00 |
BX Customers and related accounts | 584 202.00 | | 584 202.00 | 584 202.00 |
BZ Other receivables | 321 270.00 | | 321 270.00 | 321 270.00 |
CF Cash and cash equivalents | 3 295.00 | | 3 295.00 | 3 295.00 |
CJ TOTAL (II) | 908 767.00 | | 908 767.00 | 908 767.00 |
CO Grand total (0 to V) | 1 414 624.00 | 23 503.00 | 1 391 121.00 | 1 414 624.00 |
CU Other investments | 479 857.00 | | 479 857.00 | 479 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 405 372.00 | 379 968.00 | | 405 372.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -204 911.00 | 25 404.00 | | -204 911.00 |
DL TOTAL (I) | 244 461.00 | 449 372.00 | | 244 461.00 |
DU Loans and Debts from Credit Institutions (3) | 55 732.00 | 14 921.00 | | 55 732.00 |
DV Miscellaneous Loans and Financial Debts (4) | 406 333.00 | 408 332.00 | | 406 333.00 |
DX Trade payables and related accounts | 45 008.00 | 20 939.00 | | 45 008.00 |
DY Tax and social security liabilities | 339 586.00 | 255 385.00 | | 339 586.00 |
EA Other liabilities | 300 000.00 | 72 000.00 | | 300 000.00 |
EC TOTAL (IV) | 1 146 660.00 | 771 577.00 | | 1 146 660.00 |
EE Grand total (I to V) | 1 391 121.00 | 1 220 949.00 | | 1 391 121.00 |
EG Accrued income and payables due within one year | 1 146 660.00 | 771 577.00 | | 1 146 660.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 54 457.00 | 14 921.00 | | 54 457.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 851 024.00 | | 851 024.00 | 851 024.00 |
FJ Net sales | 851 024.00 | | 851 024.00 | 851 024.00 |
FQ Other income | | | 102.00 | |
FR Total operating income (I) | | | 851 127.00 | |
FW Other purchases and external expenses | | | 61 341.00 | |
FX Taxes, duties, and similar payments | | | 14 710.00 | |
FY Salaries and Wages | | | 749 088.00 | |
FZ Social Security Contributions | | | 223 635.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 200.00 | |
GE Other Expenses | | | 138.00 | |
GF Total Operating Expenses (II) | | | 1 054 112.00 | |
GG - OPERATING RESULT (I - II) | | | -202 985.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 9 819.00 | |
GU Total financial expenses (VI) | | | 9 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -212 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 081.00 | 13.00 | | 8 081.00 |
HD Total exceptional income (VII) | 8 081.00 | 13.00 | | 8 081.00 |
HE Exceptional expenses on management operations | 188.00 | 224.00 | | 188.00 |
HH Total exceptional expenses (VIII) | 188.00 | 224.00 | | 188.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 893.00 | -211.00 | | 7 893.00 |
HL TOTAL REVENUE (I + III + V + VII) | 859 208.00 | 956 527.00 | | 859 208.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 064 119.00 | 931 123.00 | | 1 064 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -204 911.00 | 25 404.00 | | -204 911.00 |
| |
| 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 | 505 857.00 | | | 505 857.00 |
I3 DECREASES Total Financial Fixed Assets | | | 479 857.00 | |
I4 DECREASES Grand Total | | | 505 857.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 000.00 | | | 26 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 479 857.00 | | | 479 857.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 303.00 | 5 200.00 | | 18 303.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 303.00 | 5 200.00 | | 18 303.00 |
| |
| 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 | 45 008.00 | 45 008.00 | | 45 008.00 |
8C Staff and Related Accounts | 113 690.00 | 113 690.00 | | 113 690.00 |
8D Social Security and Other Social Organizations | 99 482.00 | 99 482.00 | | 99 482.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300 000.00 | 300 000.00 | | 300 000.00 |
UX Other trade receivables | 584 202.00 | | | 584 202.00 |
UY Staff and related accounts | 5 975.00 | | | 5 975.00 |
VB VAT | 56 178.00 | | | 56 178.00 |
VC Group and associates | 216 032.00 | | | 216 032.00 |
VG Loans with a maturity of up to one year at origin | 55 732.00 | 55 732.00 | | 55 732.00 |
VI Group and Associates | 406 333.00 | 406 333.00 | | 406 333.00 |
VM Income taxes | 43 085.00 | | | 43 085.00 |
VQ Other Taxes, Duties, and Similar Debts | 263.00 | 263.00 | | 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 905 473.00 | 905 473.00 | | 905 473.00 |
VW VAT | 126 151.00 | 126 151.00 | | 126 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 146 660.00 | 1 146 660.00 | | 1 146 660.00 |
