| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 659.00 | 659.00 | | 659.00 |
AR Technical installations, industrial equipment and tools | 4 000.00 | 4 000.00 | | 4 000.00 |
AT Other tangible assets | 31 255.00 | 31 255.00 | | 31 255.00 |
BJ TOTAL (I) | 35 914.00 | 35 914.00 | | 35 914.00 |
BX Customers and related accounts | 50 980.00 | | 50 980.00 | 50 980.00 |
CF Cash and cash equivalents | 87 593.00 | | 87 593.00 | 87 593.00 |
CJ TOTAL (II) | 138 572.00 | | 138 572.00 | 138 572.00 |
CO Grand total (0 to V) | 174 486.00 | 35 914.00 | 138 572.00 | 174 486.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 1 190.00 | | | 1 190.00 |
DH Retained earnings | 123 789.00 | | | 123 789.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 587.00 | | | -7 587.00 |
DL TOTAL (I) | 125 392.00 | | | 125 392.00 |
DY Tax and social security liabilities | 13 180.00 | | | 13 180.00 |
EC TOTAL (IV) | 13 180.00 | | | 13 180.00 |
EE Grand total (I to V) | 138 572.00 | | | 138 572.00 |
EG Accrued income and payables due within one year | 13 180.00 | | | 13 180.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 547 472.00 | | 547 472.00 | 547 472.00 |
FJ Net sales | 547 472.00 | | 547 472.00 | 547 472.00 |
FR Total operating income (I) | | | 547 472.00 | |
FW Other purchases and external expenses | | | 413 248.00 | |
FX Taxes, duties, and similar payments | | | 1 523.00 | |
FY Salaries and Wages | | | 79 307.00 | |
FZ Social Security Contributions | | | 53 518.00 | |
GE Other Expenses | | | 1 396.00 | |
GF Total Operating Expenses (II) | | | 548 991.00 | |
GG - OPERATING RESULT (I - II) | | | -1 519.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 345.00 | |
GP Total financial income (V) | | | 345.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 345.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 174.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 1 396.00 | | | 1 396.00 |
HA Exceptional income from management transactions | 1 185.00 | | | 1 185.00 |
HD Total exceptional income (VII) | 1 185.00 | | | 1 185.00 |
HE Exceptional expenses on management operations | 7 598.00 | | | 7 598.00 |
HH Total exceptional expenses (VIII) | 7 598.00 | | | 7 598.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 413.00 | | | -6 413.00 |
HL TOTAL REVENUE (I + III + V + VII) | 549 002.00 | | | 549 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 556 589.00 | | | 556 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 587.00 | | | -7 587.00 |
| |
| 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 | 35 914.00 | | | 35 914.00 |
I4 DECREASES Grand Total | | | 35 914.00 | |
IO DECREASES Total including other intangible assets | | | 659.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 255.00 | |
KD ACQUISITIONS Total including other intangible assets | 659.00 | | | 659.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 255.00 | | | 35 255.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 914.00 | | | 35 914.00 |
PE DEPRECIATION Total including other intangible assets | 659.00 | | | 659.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 255.00 | | | 35 255.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 10.00 | 10.00 | | 10.00 |
8D Social Security and Other Social Organizations | 6 426.00 | 6 426.00 | | 6 426.00 |
UX Other trade receivables | 50 980.00 | 50 980.00 | | 50 980.00 |
VQ Other Taxes, Duties, and Similar Debts | 431.00 | 431.00 | | 431.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 980.00 | 50 980.00 | | 50 980.00 |
VW VAT | 6 313.00 | 6 313.00 | | 6 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 180.00 | 13 180.00 | | 13 180.00 |
| |
| 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 | 1 523.00 | | | 1 523.00 |
ST Other accounts | 60 413.00 | | | 60 413.00 |
XQ Rental, rental and co-ownership charges | 2 677.00 | | | 2 677.00 |
YT Subcontracting | 350 157.00 | | | 350 157.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 523.00 | | | 1 523.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 413 248.00 | | | 413 248.00 |
