| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 99 216.00 | | 99 216.00 | 99 216.00 |
AT Other tangible assets | 1 219.00 | | 1 219.00 | 1 219.00 |
BJ TOTAL (I) | 100 435.00 | | 100 435.00 | 100 435.00 |
BX Customers and related accounts | 212 564.00 | | 212 564.00 | 212 564.00 |
BZ Other receivables | 24 840.00 | | 24 840.00 | 24 840.00 |
CF Cash and cash equivalents | 23 801.00 | | 23 801.00 | 23 801.00 |
CJ TOTAL (II) | 261 205.00 | | 261 205.00 | 261 205.00 |
CO Grand total (0 to V) | 361 639.00 | | 361 639.00 | 361 639.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 000.00 | 101 000.00 | | 101 000.00 |
DD Legal reserve (1) | 10 100.00 | 10 100.00 | | 10 100.00 |
DH Retained earnings | 75 927.00 | 92 522.00 | | 75 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 098.00 | -16 595.00 | | -8 098.00 |
DL TOTAL (I) | 178 929.00 | 187 027.00 | | 178 929.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 096.00 | 7 943.00 | | 9 096.00 |
DX Trade payables and related accounts | 2 280.00 | 2 454.00 | | 2 280.00 |
DY Tax and social security liabilities | 166 818.00 | 190 566.00 | | 166 818.00 |
EA Other liabilities | 4 516.00 | 10 737.00 | | 4 516.00 |
EC TOTAL (IV) | 182 710.00 | 211 699.00 | | 182 710.00 |
EE Grand total (I to V) | 361 639.00 | 398 726.00 | | 361 639.00 |
EG Accrued income and payables due within one year | 182 710.00 | 211 699.00 | | 182 710.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 549 385.00 | | 549 385.00 | 549 385.00 |
FJ Net sales | 549 385.00 | | 549 385.00 | 549 385.00 |
FR Total operating income (I) | | | 549 385.00 | |
FW Other purchases and external expenses | | | 130 015.00 | |
FX Taxes, duties, and similar payments | | | 10 829.00 | |
FY Salaries and Wages | | | 341 364.00 | |
FZ Social Security Contributions | | | 81 644.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 580.00 | |
GE Other Expenses | | | 331.00 | |
GF Total Operating Expenses (II) | | | 564 763.00 | |
GG - OPERATING RESULT (I - II) | | | -15 378.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 279.00 | | | 7 279.00 |
HB Exceptional income from capital transactions | 2.00 | | | 2.00 |
HD Total exceptional income (VII) | 7 281.00 | | | 7 281.00 |
HE Exceptional expenses on management operations | | 330.00 | | |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 330.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 280.00 | -330.00 | | 7 280.00 |
HL TOTAL REVENUE (I + III + V + VII) | 556 666.00 | 567 183.00 | | 556 666.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 564 764.00 | 583 778.00 | | 564 764.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 098.00 | -16 595.00 | | -8 098.00 |
| |
| 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 | 106 420.00 | | | 106 420.00 |
I4 DECREASES Grand Total | | | 106 420.00 | |
IO DECREASES Total including other intangible assets | | | 99 216.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 204.00 | |
KD ACQUISITIONS Total including other intangible assets | 99 216.00 | | | 99 216.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 204.00 | | | 7 204.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 406.00 | 580.00 | | 5 406.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 406.00 | 580.00 | | 5 406.00 |
| |
| 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 | 2 280.00 | 2 280.00 | | 2 280.00 |
8C Staff and Related Accounts | 83 741.00 | 83 741.00 | | 83 741.00 |
8D Social Security and Other Social Organizations | 35 822.00 | 35 822.00 | | 35 822.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 516.00 | 4 516.00 | | 4 516.00 |
VI Group and Associates | 9 096.00 | 9 096.00 | | 9 096.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 113.00 | 2 113.00 | | 2 113.00 |
VW VAT | 45 142.00 | 45 142.00 | | 45 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 710.00 | 182 710.00 | | 182 710.00 |
