| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 800.00 | | 800.00 | 800.00 |
BH Other financial assets | 21 987.00 | | 21 987.00 | 21 987.00 |
BJ TOTAL (I) | 1 283 787.00 | | 1 283 787.00 | 1 283 787.00 |
BX Customers and related accounts | 400 040.00 | | 400 040.00 | 400 040.00 |
BZ Other receivables | 212 571.00 | | 212 571.00 | 212 571.00 |
CF Cash and cash equivalents | 15 446.00 | | 15 446.00 | 15 446.00 |
CH Prepaid expenses | 634.00 | | 634.00 | 634.00 |
CJ TOTAL (II) | 628 691.00 | | 628 691.00 | 628 691.00 |
CO Grand total (0 to V) | 1 912 478.00 | | 1 912 478.00 | 1 912 478.00 |
CU Other investments | 1 261 000.00 | | 1 261 000.00 | 1 261 000.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 371 000.00 | 371 000.00 | | 371 000.00 |
DD Legal reserve (1) | 53 000.00 | 53 000.00 | | 53 000.00 |
DG Other reserves | 730 815.00 | 245 455.00 | | 730 815.00 |
DH Retained earnings | | 382 213.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 875.00 | 103 147.00 | | -37 875.00 |
DL TOTAL (I) | 1 116 940.00 | 1 154 815.00 | | 1 116 940.00 |
DU Loans and Debts from Credit Institutions (3) | 100 368.00 | 180 662.00 | | 100 368.00 |
DV Miscellaneous Loans and Financial Debts (4) | 520 352.00 | 412 659.00 | | 520 352.00 |
DX Trade payables and related accounts | 11 256.00 | 14 046.00 | | 11 256.00 |
DY Tax and social security liabilities | 163 563.00 | 101 106.00 | | 163 563.00 |
EC TOTAL (IV) | 795 539.00 | 708 472.00 | | 795 539.00 |
EE Grand total (I to V) | 1 912 478.00 | 1 863 287.00 | | 1 912 478.00 |
EG Accrued income and payables due within one year | 775 539.00 | 608 472.00 | | 775 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 464.00 | |
FR Total operating income (I) | | | 248 464.00 | |
FW Other purchases and external expenses | | | 40 919.00 | |
FX Taxes, duties, and similar payments | | | 1 999.00 | |
FY Salaries and Wages | | | 178 464.00 | |
FZ Social Security Contributions | | | 68 874.00 | |
GE Other Expenses | | | 73.00 | |
GF Total Operating Expenses (II) | | | 290 389.00 | |
GG - OPERATING RESULT (I - II) | | | -41 925.00 | |
GL Other interest and similar income | | | 514.00 | |
GP Total financial income (V) | | | 514.00 | |
GR Interest and similar expenses | | | 11 895.00 | |
GU Total financial expenses (VI) | | | 11 895.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 380.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 306.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 8 464.00 | | 1.00 |
A2 TOTAL ASSETS | 3.00 | | | 3.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
HE Exceptional expenses on management operations | 75.00 | 40.00 | | 75.00 |
HH Total exceptional expenses (VIII) | 75.00 | 40.00 | | 75.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -75.00 | -40.00 | | -75.00 |
HK Income tax | -15 506.00 | 47 209.00 | | -15 506.00 |
HL TOTAL REVENUE (I + III + V + VII) | 248 978.00 | 373 181.00 | | 248 978.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 286 853.00 | 270 034.00 | | 286 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 875.00 | 103 147.00 | | -37 875.00 |
| |
| 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 | 1 283 273.00 | | 514.00 | 1 283 273.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | 3.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 1 283 787.00 | |
I4 DECREASES Grand Total | | | 1 283 787.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 283 273.00 | | 514.00 | 1 283 273.00 |
| |
| 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 | 11 256.00 | 11 256.00 | | 11 256.00 |
8C Staff and Related Accounts | 55 982.00 | 55 982.00 | | 55 982.00 |
8D Social Security and Other Social Organizations | 27 663.00 | 27 663.00 | | 27 663.00 |
UT Other financial assets | 21 987.00 | | 21 987.00 | 21 987.00 |
UX Other trade receivables | 400 040.00 | 400 040.00 | | 400 040.00 |
VB VAT | 2 590.00 | 2 590.00 | | 2 590.00 |
VG Loans with a maturity of up to one year at origin | 368.00 | 368.00 | | 368.00 |
VH Loans with a maturity of more than one year at origin | 100 000.00 | 80 000.00 | 20 000.00 | 100 000.00 |
VI Group and Associates | 520 352.00 | 520 352.00 | | 520 352.00 |
VK Loans repaid during the year | 80 000.00 | | | 80 000.00 |
VM Income taxes | 209 981.00 | 209 981.00 | | 209 981.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 282.00 | 2 282.00 | | 2 282.00 |
VS Prepaid expenses | 634.00 | 634.00 | | 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 635 232.00 | 613 245.00 | 21 987.00 | 635 232.00 |
VW VAT | 77 635.00 | 77 635.00 | | 77 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 795 539.00 | 775 539.00 | 20 000.00 | 795 539.00 |
| |
| 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 | 1 407.00 | 1 627.00 | | 1 407.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 153.00 | 8 720.00 | | 13 153.00 |
ST Other accounts | 22 909.00 | 8 451.00 | | 22 909.00 |
XQ Rental, rental and co-ownership charges | 4 917.00 | 4 800.00 | | 4 917.00 |
YW Business tax | 592.00 | 558.00 | | 592.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 999.00 | 2 185.00 | | 1 999.00 |
YY Amount of VAT collected | 48 000.00 | 72 000.00 | | 48 000.00 |
YZ Total deductible VAT on goods and services | 2 763.00 | 2 570.00 | | 2 763.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 40 979.00 | 21 971.00 | | 40 979.00 |
| |
| 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 | 1.00 | | | 1.00 |
