| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 000.00 | | 1 000.00 | 1 000.00 |
AR Technical installations, industrial equipment and tools | 12 810.00 | 6 960.00 | 5 850.00 | 12 810.00 |
AT Other tangible assets | 4 124.00 | 1 895.00 | 2 229.00 | 4 124.00 |
BH Other financial assets | 5 785.00 | | 5 785.00 | 5 785.00 |
BJ TOTAL (I) | 23 719.00 | 8 855.00 | 14 864.00 | 23 719.00 |
BX Customers and related accounts | 58 178.00 | 180.00 | 57 998.00 | 58 178.00 |
BZ Other receivables | 43 444.00 | | 43 444.00 | 43 444.00 |
CF Cash and cash equivalents | 43 123.00 | | 43 123.00 | 43 123.00 |
CH Prepaid expenses | 2 006.00 | | 2 006.00 | 2 006.00 |
CJ TOTAL (II) | 146 751.00 | 180.00 | 146 571.00 | 146 751.00 |
CO Grand total (0 to V) | 170 470.00 | 9 035.00 | 161 435.00 | 170 470.00 |
CP Shares due in less than one year | 5 785.00 | | | 5 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 52 434.00 | 25 740.00 | | 52 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 500.00 | 26 694.00 | | 500.00 |
DL TOTAL (I) | 58 434.00 | 57 934.00 | | 58 434.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 670.00 | 56 839.00 | | 49 670.00 |
DX Trade payables and related accounts | 10 884.00 | 23 843.00 | | 10 884.00 |
DY Tax and social security liabilities | 42 028.00 | 51 276.00 | | 42 028.00 |
EA Other liabilities | 419.00 | 414.00 | | 419.00 |
EC TOTAL (IV) | 103 001.00 | 132 371.00 | | 103 001.00 |
EE Grand total (I to V) | 161 435.00 | 190 305.00 | | 161 435.00 |
EG Accrued income and payables due within one year | 103 001.00 | 132 371.00 | | 103 001.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 6 917.00 | |
FG Production sold - services | | | 288 807.00 | |
FJ Net sales | | | 295 724.00 | |
FQ Other income | | | 1 642.00 | |
FR Total operating income (I) | | | 297 366.00 | |
FU Purchases of raw materials and other supplies | | | 19 338.00 | |
FW Other purchases and external expenses | | | 126 208.00 | |
FX Taxes, duties, and similar payments | | | 2 385.00 | |
FY Salaries and Wages | | | 126 822.00 | |
FZ Social Security Contributions | | | 25 617.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 303.00 | |
GB Operating Expenses - Provisions | | | 180.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 303 865.00 | |
GG - OPERATING RESULT (I - II) | | | -6 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 000.00 | | | 7 000.00 |
HD Total exceptional income (VII) | 7 000.00 | | | 7 000.00 |
HE Exceptional expenses on management operations | | 211.00 | | |
HH Total exceptional expenses (VIII) | | 211.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 000.00 | -211.00 | | 7 000.00 |
HK Income tax | | 7 772.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 304 366.00 | 398 031.00 | | 304 366.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 303 866.00 | 371 337.00 | | 303 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 500.00 | 26 694.00 | | 500.00 |
| |
| 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 | 22 462.00 | | 1 257.00 | 22 462.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 785.00 | |
I4 DECREASES Grand Total | | | 23 719.00 | |
IO DECREASES Total including other intangible assets | | | 1 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 934.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 000.00 | | | 1 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 927.00 | | 1 007.00 | 15 927.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 535.00 | | 250.00 | 5 535.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 553.00 | 3 303.00 | | 5 553.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 553.00 | 3 303.00 | | 5 553.00 |
| |
| 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 | 10 884.00 | 10 884.00 | | 10 884.00 |
8C Staff and Related Accounts | 13 303.00 | 13 303.00 | | 13 303.00 |
8D Social Security and Other Social Organizations | 8 728.00 | 8 728.00 | | 8 728.00 |
8K Other liabilities (including liabilities related to repo transactions) | 419.00 | 419.00 | | 419.00 |
UT Other financial assets | 5 785.00 | 5 785.00 | | 5 785.00 |
UX Other trade receivables | 57 962.00 | 57 962.00 | | 57 962.00 |
UY Staff and related accounts | 375.00 | 375.00 | | 375.00 |
VA Doubtful or disputed receivables | 216.00 | 216.00 | | 216.00 |
VB VAT | 1 067.00 | 1 067.00 | | 1 067.00 |
VI Group and Associates | 49 670.00 | 49 670.00 | | 49 670.00 |
VM Income taxes | 14 980.00 | 14 980.00 | | 14 980.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 399.00 | 1 399.00 | | 1 399.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 023.00 | 27 023.00 | | 27 023.00 |
VS Prepaid expenses | 2 006.00 | 2 006.00 | | 2 006.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 413.00 | 109 413.00 | | 109 413.00 |
VW VAT | 18 598.00 | 18 598.00 | | 18 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 103 001.00 | 103 001.00 | | 103 001.00 |
