| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 15 168.00 | | 15 168.00 | 15 168.00 |
AP Buildings | 25 230.00 | 20 575.00 | 4 654.00 | 25 230.00 |
AT Other tangible assets | 162 778.00 | 75 530.00 | 87 248.00 | 162 778.00 |
BD Other fixed assets | 3 744.00 | | 3 744.00 | 3 744.00 |
BH Other financial assets | 197.00 | | 197.00 | 197.00 |
BJ TOTAL (I) | 208 919.00 | 96 106.00 | 112 812.00 | 208 919.00 |
BX Customers and related accounts | 309 382.00 | 5 898.00 | 303 483.00 | 309 382.00 |
BZ Other receivables | 10 475.00 | | 10 475.00 | 10 475.00 |
CF Cash and cash equivalents | 463 721.00 | | 463 721.00 | 463 721.00 |
CH Prepaid expenses | 2 055.00 | | 2 055.00 | 2 055.00 |
CJ TOTAL (II) | 785 634.00 | 5 898.00 | 779 735.00 | 785 634.00 |
CO Grand total (0 to V) | 994 553.00 | 102 004.00 | 892 548.00 | 994 553.00 |
CU Other investments | 1 800.00 | | 1 800.00 | 1 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 62 199.00 | 62 199.00 | | 62 199.00 |
DE Statutory or contractual reserves | 9 371.00 | 9 371.00 | | 9 371.00 |
DF Regulated reserves (1) | 688 293.00 | 688 293.00 | | 688 293.00 |
DH Retained earnings | -40 821.00 | | | -40 821.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -100 185.00 | -40 821.00 | | -100 185.00 |
DL TOTAL (I) | 666 857.00 | 767 042.00 | | 666 857.00 |
DX Trade payables and related accounts | 54 624.00 | 55 857.00 | | 54 624.00 |
DY Tax and social security liabilities | 171 066.00 | 222 792.00 | | 171 066.00 |
EA Other liabilities | | 673.00 | | |
EC TOTAL (IV) | 225 691.00 | 279 323.00 | | 225 691.00 |
EE Grand total (I to V) | 892 548.00 | 1 046 365.00 | | 892 548.00 |
EG Accrued income and payables due within one year | 225 691.00 | 279 323.00 | | 225 691.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 974 844.00 | |
FD Production sold - goods | | | 31 001.00 | |
FJ Net sales | | | 1 005 846.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 217 385.00 | |
FR Total operating income (I) | | | 1 223 231.00 | |
FS Purchases of goods (including customs duties) | | | 525 028.00 | |
FW Other purchases and external expenses | | | 128 129.00 | |
FX Taxes, duties, and similar payments | | | 18 801.00 | |
FY Salaries and Wages | | | 432 149.00 | |
FZ Social Security Contributions | | | 188 520.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 37 077.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 294.00 | |
GF Total Operating Expenses (II) | | | 1 329 999.00 | |
GG - OPERATING RESULT (I - II) | | | -106 767.00 | |
GP Total financial income (V) | | | 1 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 761.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -105 006.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 452.00 | | | 452.00 |
HB Exceptional income from capital transactions | 14 240.00 | 16 200.00 | | 14 240.00 |
HD Total exceptional income (VII) | 14 692.00 | 16 200.00 | | 14 692.00 |
HE Exceptional expenses on management operations | 3 010.00 | 3 374.00 | | 3 010.00 |
HF Exceptional expenses on capital transactions | 6 862.00 | 24 389.00 | | 6 862.00 |
HH Total exceptional expenses (VIII) | 9 872.00 | 27 763.00 | | 9 872.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 820.00 | -11 563.00 | | 4 820.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 239 685.00 | 1 118 430.00 | | 1 239 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 339 871.00 | 1 159 252.00 | | 1 339 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -100 186.00 | -40 822.00 | | -100 186.00 |
| |
| 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 | 203 280.00 | | 51 914.00 | 203 280.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 741.00 | |
I4 DECREASES Grand Total | | 46 275.00 | 208 919.00 | |
IY DECREASES Total Tangible Fixed Assets | | 46 275.00 | 203 178.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 197 539.00 | | 51 914.00 | 197 539.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 741.00 | | | 5 741.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 202.00 | 37 077.00 | 23 173.00 | 82 202.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 82 202.00 | 37 077.00 | 23 173.00 | 82 202.00 |
| |
| 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 | 54 625.00 | 54 625.00 | | 54 625.00 |
8C Staff and Related Accounts | 52 758.00 | 52 758.00 | | 52 758.00 |
8D Social Security and Other Social Organizations | 107 712.00 | 107 712.00 | | 107 712.00 |
UP Loans | | | 5.00 | |
UT Other financial assets | 197.00 | | 197.00 | 197.00 |
UX Other trade receivables | 309 382.00 | 309 382.00 | | 309 382.00 |
VB VAT | 475.00 | 475.00 | | 475.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 625.00 | 6 625.00 | | 6 625.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VS Prepaid expenses | 2 055.00 | 2 055.00 | | 2 055.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 322 110.00 | 321 912.00 | 197.00 | 322 110.00 |
VW VAT | 3 972.00 | 3 972.00 | | 3 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 692.00 | 225 692.00 | | 225 692.00 |
