| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 100.00 | 3 511.00 | 1 589.00 | 5 100.00 |
BH Other financial assets | 2 847.00 | | 2 847.00 | 2 847.00 |
BJ TOTAL (I) | 22 698.00 | 3 511.00 | 19 186.00 | 22 698.00 |
BX Customers and related accounts | 138 274.00 | | 138 274.00 | 138 274.00 |
BZ Other receivables | 74 130.00 | | 74 130.00 | 74 130.00 |
CF Cash and cash equivalents | 1 168.00 | | 1 168.00 | 1 168.00 |
CH Prepaid expenses | 8 059.00 | | 8 059.00 | 8 059.00 |
CJ TOTAL (II) | 221 631.00 | | 221 631.00 | 221 631.00 |
CO Grand total (0 to V) | 244 328.00 | 3 511.00 | 240 817.00 | 244 328.00 |
CP Shares due in less than one year | 2 847.00 | | | 2 847.00 |
CU Other investments | 14 751.00 | | 14 751.00 | 14 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DL TOTAL (I) | 10 000.00 | 10 000.00 | | 10 000.00 |
DU Loans and Debts from Credit Institutions (3) | 34 701.00 | 44 420.00 | | 34 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 458.00 | 170 288.00 | | 113 458.00 |
DX Trade payables and related accounts | 8 826.00 | 7 546.00 | | 8 826.00 |
DY Tax and social security liabilities | 29 978.00 | 41 796.00 | | 29 978.00 |
EA Other liabilities | 43 854.00 | | | 43 854.00 |
EC TOTAL (IV) | 230 817.00 | 264 049.00 | | 230 817.00 |
EE Grand total (I to V) | 240 817.00 | 274 049.00 | | 240 817.00 |
EG Accrued income and payables due within one year | 206 029.00 | 264 049.00 | | 206 029.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 428.00 | | 113 428.00 | 113 428.00 |
FJ Net sales | 113 428.00 | | 113 428.00 | 113 428.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 463.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 113 899.00 | |
FW Other purchases and external expenses | | | 74 020.00 | |
FX Taxes, duties, and similar payments | | | 4 780.00 | |
FY Salaries and Wages | | | 24 743.00 | |
FZ Social Security Contributions | | | 6 706.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 700.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 111 950.00 | |
GG - OPERATING RESULT (I - II) | | | 1 949.00 | |
GL Other interest and similar income | | | 499.00 | |
GP Total financial income (V) | | | 499.00 | |
GR Interest and similar expenses | | | 2 401.00 | |
GU Total financial expenses (VI) | | | 2 401.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 47.00 | 60.00 | | 47.00 |
HH Total exceptional expenses (VIII) | 47.00 | 60.00 | | 47.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -47.00 | -60.00 | | -47.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 398.00 | 168 445.00 | | 114 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 398.00 | 168 445.00 | | 114 398.00 |
| |
| 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 | 22 697.00 | | 1.00 | 22 697.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 598.00 | |
I4 DECREASES Grand Total | | | 22 698.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 100.00 | | | 5 100.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 597.00 | | 1.00 | 17 597.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 811.00 | 1 700.00 | | 1 811.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 811.00 | 1 700.00 | | 1 811.00 |
| |
| 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 | 8 826.00 | 8 826.00 | | 8 826.00 |
8C Staff and Related Accounts | 588.00 | 588.00 | | 588.00 |
8D Social Security and Other Social Organizations | 5 552.00 | 5 552.00 | | 5 552.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 854.00 | 43 854.00 | | 43 854.00 |
UT Other financial assets | 2 847.00 | 2 847.00 | | 2 847.00 |
UX Other trade receivables | 138 274.00 | 138 274.00 | | 138 274.00 |
VB VAT | 2 751.00 | 2 751.00 | | 2 751.00 |
VC Group and associates | 69 379.00 | 69 379.00 | | 69 379.00 |
VH Loans with a maturity of more than one year at origin | 34 701.00 | 9 914.00 | 24 788.00 | 34 701.00 |
VI Group and Associates | 113 458.00 | 113 458.00 | | 113 458.00 |
VJ Loans taken out during the year | 1 398.00 | | | 1 398.00 |
VK Loans repaid during the year | 11 116.00 | | | 11 116.00 |
VM Income taxes | 1 782.00 | 1 782.00 | | 1 782.00 |
VQ Other Taxes, Duties, and Similar Debts | 792.00 | 792.00 | | 792.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 217.00 | 217.00 | | 217.00 |
VS Prepaid expenses | 8 059.00 | 8 059.00 | | 8 059.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 223 309.00 | 223 309.00 | | 223 309.00 |
VW VAT | 23 046.00 | 23 046.00 | | 23 046.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 817.00 | 206 029.00 | 24 788.00 | 230 817.00 |
