| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 835.00 | 6 069.00 | 2 765.00 | 8 835.00 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 11 085.00 | 6 069.00 | 5 015.00 | 11 085.00 |
BX Customers and related accounts | 121 202.00 | | 121 202.00 | 121 202.00 |
BZ Other receivables | 8 789.00 | | 8 789.00 | 8 789.00 |
CF Cash and cash equivalents | 159 736.00 | | 159 736.00 | 159 736.00 |
CH Prepaid expenses | 4 758.00 | | 4 758.00 | 4 758.00 |
CJ TOTAL (II) | 294 486.00 | | 294 486.00 | 294 486.00 |
CO Grand total (0 to V) | 305 572.00 | 6 069.00 | 299 502.00 | 305 572.00 |
CR Shares due in more than one year | 1 111.00 | | | 1 111.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | 230 000.00 | | 230 000.00 |
DD Legal reserve (1) | 4 831.00 | 4 831.00 | | 4 831.00 |
DH Retained earnings | -24 869.00 | -25 466.00 | | -24 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -55 137.00 | 597.00 | | -55 137.00 |
DL TOTAL (I) | 154 824.00 | 209 961.00 | | 154 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 403.00 | 486.00 | | 35 403.00 |
DX Trade payables and related accounts | 24 083.00 | 35 194.00 | | 24 083.00 |
EA Other liabilities | 85 191.00 | 101 437.00 | | 85 191.00 |
EC TOTAL (IV) | 144 678.00 | 137 118.00 | | 144 678.00 |
EE Grand total (I to V) | 299 502.00 | 347 080.00 | | 299 502.00 |
EG Accrued income and payables due within one year | 144 678.00 | 137 118.00 | | 144 678.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 494 508.00 | |
FJ Net sales | | | 494 508.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 660.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 506 175.00 | |
FW Other purchases and external expenses | | | 135 868.00 | |
FX Taxes, duties, and similar payments | | | 17 929.00 | |
FY Salaries and Wages | | | 288 809.00 | |
FZ Social Security Contributions | | | 117 293.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 384.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 561 300.00 | |
GG - OPERATING RESULT (I - II) | | | -55 124.00 | |
GU Total financial expenses (VI) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -55 134.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 6 190.00 | | |
HH Total exceptional expenses (VIII) | 1.00 | 3 941.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | 2 249.00 | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 506 175.00 | 618 883.00 | | 506 175.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 561 312.00 | 618 286.00 | | 561 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -55 137.00 | 597.00 | | -55 137.00 |
| |
| 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 | 11 086.00 | | | 11 086.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 250.00 | |
I4 DECREASES Grand Total | | | 11 086.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 836.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 836.00 | | | 8 836.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 250.00 | | | 2 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 685.00 | 1 385.00 | | 4 685.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 685.00 | 1 385.00 | | 4 685.00 |
| |
| 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 | 24 083.00 | 24 083.00 | | 24 083.00 |
UX Other trade receivables | 121 202.00 | 121 202.00 | | 121 202.00 |
VG Loans with a maturity of up to one year at origin | 215.00 | 215.00 | | 215.00 |
VI Group and Associates | 35 189.00 | 35 189.00 | | 35 189.00 |
VP Miscellaneous | 8 789.00 | 8 789.00 | | 8 789.00 |
VQ Other Taxes, Duties, and Similar Debts | 85 191.00 | 85 191.00 | | 85 191.00 |
VS Prepaid expenses | 4 759.00 | 4 759.00 | | 4 759.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 751.00 | 134 751.00 | | 134 751.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 144 678.00 | 144 678.00 | | 144 678.00 |
