| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 597 381.00 | 98 994.00 | 498 387.00 | 597 381.00 |
BZ Other receivables | 97 577.00 | | 97 577.00 | 97 577.00 |
CF Cash and cash equivalents | 31 847.00 | | 31 847.00 | 31 847.00 |
CH Prepaid expenses | 2 603.00 | | 2 603.00 | 2 603.00 |
CJ TOTAL (II) | 729 409.00 | 98 994.00 | 630 414.00 | 729 409.00 |
CO Grand total (0 to V) | 729 409.00 | 98 994.00 | 630 414.00 | 729 409.00 |
CR Shares due in more than one year | 49 443.00 | | | 49 443.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 5 261.00 | 1 062.00 | | 5 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 792.00 | 4 199.00 | | -27 792.00 |
DL TOTAL (I) | 87 469.00 | 115 261.00 | | 87 469.00 |
DQ Provisions for Expenses | 1 524.00 | 1 524.00 | | 1 524.00 |
DR TOTAL (IV) | 1 524.00 | 1 524.00 | | 1 524.00 |
DX Trade payables and related accounts | 432 633.00 | 439 873.00 | | 432 633.00 |
DY Tax and social security liabilities | 99 807.00 | 91 507.00 | | 99 807.00 |
EA Other liabilities | 8 981.00 | 7 547.00 | | 8 981.00 |
EC TOTAL (IV) | 541 421.00 | 538 927.00 | | 541 421.00 |
EE Grand total (I to V) | 630 414.00 | 655 711.00 | | 630 414.00 |
EG Accrued income and payables due within one year | 541 421.00 | 538 927.00 | | 541 421.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 57 660.00 | | 57 660.00 | 57 660.00 |
FG Production sold - services | 1 196 336.00 | | 1 196 336.00 | 1 196 336.00 |
FJ Net sales | 1 253 996.00 | | 1 253 996.00 | 1 253 996.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 945.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 1 274 952.00 | |
FW Other purchases and external expenses | | | 1 215 237.00 | |
FX Taxes, duties, and similar payments | | | 836.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 56 613.00 | |
GE Other Expenses | | | 30 057.00 | |
GF Total Operating Expenses (II) | | | 1 302 743.00 | |
GG - OPERATING RESULT (I - II) | | | -27 792.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 2 100.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 274 952.00 | 1 213 687.00 | | 1 274 952.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 302 743.00 | 1 209 488.00 | | 1 302 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 792.00 | 4 199.00 | | -27 792.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 524.00 | | | 1 524.00 |
7C Grand total | 1 524.00 | | | 1 524.00 |
| |
| 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 | 432 633.00 | 432 633.00 | | 432 633.00 |
8C Staff and Related Accounts | 99 807.00 | 99 807.00 | | 99 807.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 981.00 | 8 981.00 | | 8 981.00 |
UX Other trade receivables | 597 381.00 | 547 938.00 | 49 443.00 | 597 381.00 |
VP Miscellaneous | 97 577.00 | 97 577.00 | | 97 577.00 |
VS Prepaid expenses | 2 603.00 | 2 603.00 | | 2 603.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 697 561.00 | 648 118.00 | 49 443.00 | 697 561.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 541 421.00 | 541 421.00 | | 541 421.00 |
