| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1.00 | | 1.00 | 1.00 |
AT Other tangible assets | 3 500.00 | 603.00 | 2 897.00 | 3 500.00 |
BJ TOTAL (I) | 3 501.00 | 603.00 | 2 898.00 | 3 501.00 |
BL Raw materials, supplies | 956.00 | | 956.00 | 956.00 |
BT Goods | 182.00 | | 182.00 | 182.00 |
BX Customers and related accounts | 15 404.00 | | 15 404.00 | 15 404.00 |
BZ Other receivables | 92 960.00 | | 92 960.00 | 92 960.00 |
CF Cash and cash equivalents | 2 618.00 | | 2 618.00 | 2 618.00 |
CH Prepaid expenses | 3 327.00 | | 3 327.00 | 3 327.00 |
CJ TOTAL (II) | 115 447.00 | | 115 447.00 | 115 447.00 |
CO Grand total (0 to V) | 118 948.00 | 603.00 | 118 346.00 | 118 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 1 151.00 | | | 1 151.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 356.00 | 1 251.00 | | -30 356.00 |
DL TOTAL (I) | -28 105.00 | 2 251.00 | | -28 105.00 |
DU Loans and Debts from Credit Institutions (3) | 137.00 | 2 586.00 | | 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 468.00 | | | 53 468.00 |
DX Trade payables and related accounts | 55 579.00 | 33 857.00 | | 55 579.00 |
DY Tax and social security liabilities | 29 573.00 | 48 131.00 | | 29 573.00 |
EA Other liabilities | 7 694.00 | | | 7 694.00 |
EB Prepaid income (2) | | 314.00 | | |
EC TOTAL (IV) | 146 451.00 | 84 888.00 | | 146 451.00 |
EE Grand total (I to V) | 118 346.00 | 87 139.00 | | 118 346.00 |
EG Accrued income and payables due within one year | 146 451.00 | 84 888.00 | | 146 451.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 137.00 | 2 586.00 | | 137.00 |
EI Including equity loans | 53 468.00 | | | 53 468.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 23.00 | | 23.00 | 23.00 |
FG Production sold - services | 543 395.00 | | 543 395.00 | 543 395.00 |
FJ Net sales | 543 418.00 | | 543 418.00 | 543 418.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 282.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 552 708.00 | |
FS Purchases of goods (including customs duties) | | | 3 672.00 | |
FT Inventory change (goods) | | | -182.00 | |
FU Purchases of raw materials and other supplies | | | 1 614.00 | |
FV Inventory change (raw materials and supplies) | | | -956.00 | |
FW Other purchases and external expenses | | | 457 870.00 | |
FX Taxes, duties, and similar payments | | | 17 925.00 | |
FY Salaries and Wages | | | 87 896.00 | |
FZ Social Security Contributions | | | 19 389.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 433.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 587 670.00 | |
GG - OPERATING RESULT (I - II) | | | -34 962.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 962.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 605.00 | 5 532.00 | | 4 605.00 |
HD Total exceptional income (VII) | 4 605.00 | 5 532.00 | | 4 605.00 |
HE Exceptional expenses on management operations | | 165.00 | | |
HH Total exceptional expenses (VIII) | | 165.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 605.00 | 5 367.00 | | 4 605.00 |
HL TOTAL REVENUE (I + III + V + VII) | 557 314.00 | 539 147.00 | | 557 314.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 587 670.00 | 537 896.00 | | 587 670.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 356.00 | 1 251.00 | | -30 356.00 |
| |
| 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 | 2 161.00 | | 1 340.00 | 2 161.00 |
I4 DECREASES Grand Total | | | 3 501.00 | |
IO DECREASES Total including other intangible assets | | | 1.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 500.00 | |
KD ACQUISITIONS Total including other intangible assets | 1.00 | | | 1.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 160.00 | | 1 340.00 | 2 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 169.00 | 433.00 | | 169.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 169.00 | 433.00 | | 169.00 |
| |
| 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 | 55 579.00 | 55 579.00 | | 55 579.00 |
8C Staff and Related Accounts | 7 822.00 | 7 822.00 | | 7 822.00 |
8D Social Security and Other Social Organizations | 10 656.00 | 10 656.00 | | 10 656.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 694.00 | 7 694.00 | | 7 694.00 |
UX Other trade receivables | 15 404.00 | | | 15 404.00 |
VB VAT | 20 095.00 | | | 20 095.00 |
VC Group and associates | 2 045.00 | | | 2 045.00 |
VG Loans with a maturity of up to one year at origin | 137.00 | 137.00 | | 137.00 |
VI Group and Associates | 53 468.00 | 53 468.00 | | 53 468.00 |
VP Miscellaneous | 4 190.00 | | | 4 190.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 294.00 | 2 294.00 | | 2 294.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66 629.00 | | | 66 629.00 |
VS Prepaid expenses | 3 327.00 | | | 3 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 111 691.00 | 111 691.00 | | 111 691.00 |
VW VAT | 8 801.00 | 8 801.00 | | 8 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 451.00 | 146 451.00 | | 146 451.00 |
