| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 033.00 | 3 233.00 | 2 800.00 | 6 033.00 |
BJ TOTAL (I) | 6 033.00 | 3 233.00 | 2 800.00 | 6 033.00 |
BX Customers and related accounts | 105 980.00 | | 105 980.00 | 105 980.00 |
BZ Other receivables | 11 714.00 | | 11 714.00 | 11 714.00 |
CF Cash and cash equivalents | 18 495.00 | | 18 495.00 | 18 495.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 136 190.00 | | 136 190.00 | 136 190.00 |
CO Grand total (0 to V) | 142 223.00 | 3 233.00 | 138 990.00 | 142 223.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 35 636.00 | 35 636.00 | | 35 636.00 |
DH Retained earnings | -75 750.00 | -32 838.00 | | -75 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 908.00 | -42 913.00 | | -56 908.00 |
DL TOTAL (I) | -88 223.00 | -31 314.00 | | -88 223.00 |
DV Miscellaneous Loans and Financial Debts (4) | 196 725.00 | 88 199.00 | | 196 725.00 |
DX Trade payables and related accounts | 14 661.00 | 13 835.00 | | 14 661.00 |
DY Tax and social security liabilities | 13 247.00 | 13 497.00 | | 13 247.00 |
EA Other liabilities | 2 580.00 | | | 2 580.00 |
EC TOTAL (IV) | 227 213.00 | 115 531.00 | | 227 213.00 |
EE Grand total (I to V) | 138 990.00 | 84 217.00 | | 138 990.00 |
EG Accrued income and payables due within one year | 227 213.00 | 115 531.00 | | 227 213.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 544 093.00 | | 544 093.00 | 544 093.00 |
FG Production sold - services | 72 325.00 | | 72 325.00 | 72 325.00 |
FJ Net sales | 616 418.00 | | 616 418.00 | 616 418.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 834.00 | |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 620 300.00 | |
FS Purchases of goods (including customs duties) | | | 415 684.00 | |
FW Other purchases and external expenses | | | 112 741.00 | |
FX Taxes, duties, and similar payments | | | 3 231.00 | |
FY Salaries and Wages | | | 112 714.00 | |
FZ Social Security Contributions | | | 30 036.00 | |
GE Other Expenses | | | 47.00 | |
GF Total Operating Expenses (II) | | | 674 454.00 | |
GG - OPERATING RESULT (I - II) | | | -54 154.00 | |
GL Other interest and similar income | | | | |
GR Interest and similar expenses | | | 2 754.00 | |
GU Total financial expenses (VI) | | | 2 754.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 834.00 | | | 3 834.00 |
HL TOTAL REVENUE (I + III + V + VII) | 620 300.00 | 466 769.00 | | 620 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 677 208.00 | 509 681.00 | | 677 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 908.00 | -42 913.00 | | -56 908.00 |
| |
| 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 | 6 033.00 | | | 6 033.00 |
I4 DECREASES Grand Total | | | 6 033.00 | |
IO DECREASES Total including other intangible assets | | | 6 033.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 033.00 | | | 6 033.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 233.00 | | | 3 233.00 |
PE DEPRECIATION Total including other intangible assets | 3 233.00 | | | 3 233.00 |
| |
| 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 | 14 661.00 | 14 661.00 | | 14 661.00 |
8C Staff and Related Accounts | 2 936.00 | 2 936.00 | | 2 936.00 |
8D Social Security and Other Social Organizations | 7 560.00 | 7 560.00 | | 7 560.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 580.00 | 2 580.00 | | 2 580.00 |
UX Other trade receivables | 105 980.00 | 105 980.00 | | 105 980.00 |
UY Staff and related accounts | 2 379.00 | 2 379.00 | | 2 379.00 |
VB VAT | 922.00 | 922.00 | | 922.00 |
VI Group and Associates | 196 725.00 | 196 725.00 | | 196 725.00 |
VM Income taxes | 6 640.00 | 6 640.00 | | 6 640.00 |
VQ Other Taxes, Duties, and Similar Debts | 553.00 | 553.00 | | 553.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 773.00 | 1 773.00 | | 1 773.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 695.00 | 117 695.00 | | 117 695.00 |
VW VAT | 2 199.00 | 2 199.00 | | 2 199.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 227 213.00 | 227 213.00 | | 227 213.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 467.00 | 1 389.00 | | 2 467.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 428.00 | 2 380.00 | | 2 428.00 |
ST Other accounts | 108 333.00 | 81 839.00 | | 108 333.00 |
YU External personnel | 1 980.00 | 1 984.00 | | 1 980.00 |
YW Business tax | 764.00 | 1 077.00 | | 764.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 231.00 | 2 465.00 | | 3 231.00 |
YY Amount of VAT collected | 123 057.00 | 93 965.00 | | 123 057.00 |
YZ Total deductible VAT on goods and services | 104 789.00 | 74 114.00 | | 104 789.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 112 741.00 | 86 203.00 | | 112 741.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
