| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 88 447.00 | 63 487.00 | 24 960.00 | 88 447.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 88 447.00 | 63 487.00 | 24 960.00 | 88 447.00 |
BX Customers and related accounts | 38 880.00 | | 38 880.00 | 38 880.00 |
BZ Other receivables | 3 357.00 | | 3 357.00 | 3 357.00 |
CF Cash and cash equivalents | 37 514.00 | | 37 514.00 | 37 514.00 |
CH Prepaid expenses | 8 154.00 | | 8 154.00 | 8 154.00 |
CJ TOTAL (II) | 87 905.00 | | 87 905.00 | 87 905.00 |
CO Grand total (0 to V) | 176 352.00 | 63 487.00 | 112 865.00 | 176 352.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 112 546.00 | 134 884.00 | | 112 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 871.00 | -22 338.00 | | -22 871.00 |
DL TOTAL (I) | 91 875.00 | 114 746.00 | | 91 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 974.00 | | 5.00 |
DX Trade payables and related accounts | 7 779.00 | 727.00 | | 7 779.00 |
DY Tax and social security liabilities | 13 206.00 | 15 150.00 | | 13 206.00 |
EC TOTAL (IV) | 20 990.00 | 16 851.00 | | 20 990.00 |
EE Grand total (I to V) | 112 865.00 | 131 597.00 | | 112 865.00 |
EG Accrued income and payables due within one year | 20 990.00 | 16 851.00 | | 20 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 137 700.00 | | 137 700.00 | 137 700.00 |
FJ Net sales | 137 700.00 | | 137 700.00 | 137 700.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 137 700.00 | |
FW Other purchases and external expenses | | | 57 390.00 | |
FX Taxes, duties, and similar payments | | | 14 107.00 | |
FY Salaries and Wages | | | 50 000.00 | |
FZ Social Security Contributions | | | 25 498.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 576.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 160 571.00 | |
GG - OPERATING RESULT (I - II) | | | -22 871.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 272.00 | | |
A2 TOTAL ASSETS | 25 498.00 | 30 200.00 | | 25 498.00 |
HB Exceptional income from capital transactions | 149.00 | | | 149.00 |
HD Total exceptional income (VII) | 149.00 | | | 149.00 |
HE Exceptional expenses on management operations | | 990.00 | | |
HF Exceptional expenses on capital transactions | 149.00 | | | 149.00 |
HH Total exceptional expenses (VIII) | 149.00 | 990.00 | | 149.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -990.00 | | |
HK Income tax | | -1 704.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 137 849.00 | 209 523.00 | | 137 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 720.00 | 231 861.00 | | 160 720.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 871.00 | -22 338.00 | | -22 871.00 |
| |
| 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 | 96 026.00 | | 1 682.00 | 96 026.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 149.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 149.00 | | |
I4 DECREASES Grand Total | | 9 261.00 | 88 447.00 | |
IO DECREASES Total including other intangible assets | | 3 379.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 5 733.00 | 88 447.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 379.00 | | | 3 379.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 498.00 | | 1 682.00 | 92 498.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 149.00 | | | 149.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 023.00 | 13 576.00 | 9 112.00 | 59 023.00 |
PE DEPRECIATION Total including other intangible assets | 3 379.00 | | 3 379.00 | 3 379.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 644.00 | 13 576.00 | 5 733.00 | 55 644.00 |
| |
| 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 | 7 779.00 | 7 779.00 | | 7 779.00 |
8D Social Security and Other Social Organizations | 3 390.00 | 3 390.00 | | 3 390.00 |
UX Other trade receivables | 38 880.00 | 38 880.00 | | 38 880.00 |
VB VAT | 1 653.00 | 1 653.00 | | 1 653.00 |
VI Group and Associates | 5.00 | 5.00 | | 5.00 |
VM Income taxes | 1 704.00 | 1 704.00 | | 1 704.00 |
VS Prepaid expenses | 8 154.00 | 8 154.00 | | 8 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 390.00 | 50 390.00 | | 50 390.00 |
VW VAT | 9 816.00 | 9 816.00 | | 9 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 990.00 | 20 990.00 | | 20 990.00 |
| |
| 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 | 13 115.00 | 12 443.00 | | 13 115.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 988.00 | 4 137.00 | | 3 988.00 |
ST Other accounts | 46 068.00 | 64 238.00 | | 46 068.00 |
XQ Rental, rental and co-ownership charges | 7 335.00 | 5 087.00 | | 7 335.00 |
YW Business tax | 992.00 | 1 000.00 | | 992.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 14 107.00 | 13 443.00 | | 14 107.00 |
YY Amount of VAT collected | 27 540.00 | 41 520.00 | | 27 540.00 |
YZ Total deductible VAT on goods and services | 2 815.00 | 3 168.00 | | 2 815.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 57 390.00 | 73 462.00 | | 57 390.00 |
