| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BH Other financial assets | 1 475.00 | | 1 475.00 | 1 475.00 |
BJ TOTAL (I) | 1 475.00 | | 1 475.00 | 1 475.00 |
BX Customers and related accounts | 248 887.00 | | 248 887.00 | 248 887.00 |
BZ Other receivables | 5 663.00 | | 5 663.00 | 5 663.00 |
CF Cash and cash equivalents | 8 873.00 | | 8 873.00 | 8 873.00 |
CH Prepaid expenses | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 263 446.00 | | 263 446.00 | 263 446.00 |
CO Grand total (0 to V) | 264 921.00 | | 264 921.00 | 264 921.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DF Regulated reserves (1) | 30 700.00 | 30 700.00 | | 30 700.00 |
DG Other reserves | 177 925.00 | 298 074.00 | | 177 925.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -83 375.00 | -120 149.00 | | -83 375.00 |
DL TOTAL (I) | 148 950.00 | 232 325.00 | | 148 950.00 |
DQ Provisions for Expenses | 68 236.00 | 89 739.00 | | 68 236.00 |
DR TOTAL (IV) | 68 236.00 | 89 739.00 | | 68 236.00 |
DU Loans and Debts from Credit Institutions (3) | 132.00 | 160.00 | | 132.00 |
DX Trade payables and related accounts | 9 439.00 | 20 160.00 | | 9 439.00 |
DY Tax and social security liabilities | 36 165.00 | 59 986.00 | | 36 165.00 |
EA Other liabilities | | 600.00 | | |
EB Prepaid income (2) | 2 000.00 | 4 000.00 | | 2 000.00 |
EC TOTAL (IV) | 47 736.00 | 84 905.00 | | 47 736.00 |
EE Grand total (I to V) | 264 921.00 | 406 969.00 | | 264 921.00 |
EG Accrued income and payables due within one year | 47 736.00 | 84 905.00 | | 47 736.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 132.00 | 160.00 | | 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 454.00 | 345 138.00 | 372 592.00 | 27 454.00 |
FJ Net sales | 27 454.00 | 345 138.00 | 372 592.00 | 27 454.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27 398.00 | |
FQ Other income | | | 39.00 | |
FR Total operating income (I) | | | 400 028.00 | |
FW Other purchases and external expenses | | | 102 880.00 | |
FX Taxes, duties, and similar payments | | | 4 899.00 | |
FY Salaries and Wages | | | 295 524.00 | |
FZ Social Security Contributions | | | 71 069.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 133.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 389.00 | |
GF Total Operating Expenses (II) | | | 474 895.00 | |
GG - OPERATING RESULT (I - II) | | | -74 866.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -74 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 196.00 | 147.00 | | 2 196.00 |
HD Total exceptional income (VII) | 2 196.00 | 147.00 | | 2 196.00 |
HE Exceptional expenses on management operations | | 107.00 | | |
HF Exceptional expenses on capital transactions | 10 000.00 | 305.00 | | 10 000.00 |
HG Exceptional depreciation and provisions | 705.00 | | | 705.00 |
HH Total exceptional expenses (VIII) | 10 705.00 | 412.00 | | 10 705.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 509.00 | -266.00 | | -8 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 402 225.00 | 750 344.00 | | 402 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 485 600.00 | 870 493.00 | | 485 600.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -83 375.00 | -120 149.00 | | -83 375.00 |
| |
| 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 | 7 339.00 | | | 7 339.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 600.00 | 1 475.00 | |
I4 DECREASES Grand Total | | 5 864.00 | 1 475.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 264.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 264.00 | | | 2 264.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 075.00 | | | 5 075.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 427.00 | 838.00 | 2 264.00 | 1 427.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 427.00 | 838.00 | 2 264.00 | 1 427.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 89 739.00 | | 21 503.00 | 89 739.00 |
7C Grand total | 89 739.00 | | 21 503.00 | 89 739.00 |
UE of which provisions and reversals: - Operating | | | 21 503.00 | |
| |
| 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 | 9 439.00 | 9 439.00 | | 9 439.00 |
8C Staff and Related Accounts | 17 452.00 | 17 452.00 | | 17 452.00 |
8D Social Security and Other Social Organizations | 18 138.00 | 18 138.00 | | 18 138.00 |
8L Deferred income | 2 000.00 | 2 000.00 | | 2 000.00 |
UT Other financial assets | 1 475.00 | | 1 475.00 | 1 475.00 |
UX Other trade receivables | 248 887.00 | 248 887.00 | | 248 887.00 |
UY Staff and related accounts | 646.00 | 646.00 | | 646.00 |
UZ Social Security, other social security organizations | 544.00 | 544.00 | | 544.00 |
VB VAT | 4 473.00 | 4 473.00 | | 4 473.00 |
VG Loans with a maturity of up to one year at origin | 132.00 | 132.00 | | 132.00 |
VQ Other Taxes, Duties, and Similar Debts | 576.00 | 576.00 | | 576.00 |
VS Prepaid expenses | 23.00 | 23.00 | | 23.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 256 048.00 | 254 573.00 | 1 475.00 | 256 048.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 736.00 | 47 736.00 | | 47 736.00 |
