| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 307.00 | 2 307.00 | | 2 307.00 |
BJ TOTAL (I) | 600 507.00 | 2 307.00 | 598 200.00 | 600 507.00 |
BX Customers and related accounts | 254 393.00 | | 254 393.00 | 254 393.00 |
BZ Other receivables | 42 648.00 | | 42 648.00 | 42 648.00 |
CF Cash and cash equivalents | 25 108.00 | | 25 108.00 | 25 108.00 |
CH Prepaid expenses | 2 398.00 | | 2 398.00 | 2 398.00 |
CJ TOTAL (II) | 324 548.00 | | 324 548.00 | 324 548.00 |
CO Grand total (0 to V) | 925 055.00 | 2 307.00 | 922 748.00 | 925 055.00 |
CU Other investments | 598 200.00 | | 598 200.00 | 598 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 200 291.00 | 213 287.00 | | 200 291.00 |
DH Retained earnings | 20.00 | 20.00 | | 20.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 701.00 | 17 004.00 | | -7 701.00 |
DL TOTAL (I) | 242 110.00 | 279 811.00 | | 242 110.00 |
DU Loans and Debts from Credit Institutions (3) | 69.00 | 59.00 | | 69.00 |
DV Miscellaneous Loans and Financial Debts (4) | 463 487.00 | 546 895.00 | | 463 487.00 |
DX Trade payables and related accounts | 61 473.00 | 168 002.00 | | 61 473.00 |
DY Tax and social security liabilities | 155 609.00 | 312 726.00 | | 155 609.00 |
EC TOTAL (IV) | 680 637.00 | 1 027 681.00 | | 680 637.00 |
EE Grand total (I to V) | 922 748.00 | 1 307 492.00 | | 922 748.00 |
EG Accrued income and payables due within one year | 680 637.00 | 1 027 681.00 | | 680 637.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 69.00 | 59.00 | | 69.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 645 718.00 | | 645 718.00 | 645 718.00 |
FJ Net sales | 645 718.00 | | 645 718.00 | 645 718.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 300.00 | |
FR Total operating income (I) | | | 652 018.00 | |
FW Other purchases and external expenses | | | 122 183.00 | |
FX Taxes, duties, and similar payments | | | 41 350.00 | |
FY Salaries and Wages | | | 515 500.00 | |
FZ Social Security Contributions | | | 15 741.00 | |
GF Total Operating Expenses (II) | | | 694 774.00 | |
GG - OPERATING RESULT (I - II) | | | -42 756.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 500.00 | |
GL Other interest and similar income | | | 496.00 | |
GP Total financial income (V) | | | 38 996.00 | |
GR Interest and similar expenses | | | 8 285.00 | |
GU Total financial expenses (VI) | | | 8 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 711.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 300.00 | | | 6 300.00 |
A2 TOTAL ASSETS | 10 200.00 | -5 012.00 | | 10 200.00 |
HA Exceptional income from management transactions | 1.00 | 17 000.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 17 000.00 | | 1.00 |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 16 999.00 | | 1.00 |
HJ Employee participation in company results | 4.00 | 58 842.00 | | 4.00 |
HK Income tax | -4 346.00 | 6 442.00 | | -4 346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 691 016.00 | 1 187 724.00 | | 691 016.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 698 717.00 | 1 170 719.00 | | 698 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 701.00 | 17 004.00 | | -7 701.00 |
| |
| 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 | 600 507.00 | | | 600 507.00 |
I3 DECREASES Total Financial Fixed Assets | | | 598 200.00 | |
I4 DECREASES Grand Total | | | 600 507.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 307.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 307.00 | | | 2 307.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 598 200.00 | | | 598 200.00 |
| |
| 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 | 61 473.00 | 61 473.00 | | 61 473.00 |
8K Other liabilities (including liabilities related to repo transactions) | 463 487.00 | 463 487.00 | | 463 487.00 |
VH Loans with a maturity of more than one year at origin | 69.00 | 69.00 | | 69.00 |
VQ Other Taxes, Duties, and Similar Debts | 155 609.00 | 155 609.00 | | 155 609.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 299 439.00 | 299 439.00 | | 299 439.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 680 637.00 | 680 637.00 | | 680 637.00 |
