| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 650.00 | | 22 650.00 | 22 650.00 |
AT Other tangible assets | 4 599.00 | 4 599.00 | | 4 599.00 |
BJ TOTAL (I) | 27 249.00 | 4 599.00 | 22 650.00 | 27 249.00 |
BX Customers and related accounts | 56 885.00 | 7 711.00 | 49 175.00 | 56 885.00 |
BZ Other receivables | 1 311.00 | | 1 311.00 | 1 311.00 |
CF Cash and cash equivalents | 17 730.00 | | 17 730.00 | 17 730.00 |
CJ TOTAL (II) | 75 926.00 | 7 711.00 | 68 216.00 | 75 926.00 |
CO Grand total (0 to V) | 103 175.00 | 12 310.00 | 90 866.00 | 103 175.00 |
CR Shares due in more than one year | 9 253.00 | | | 9 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 13 099.00 | | | 13 099.00 |
DH Retained earnings | 55 275.00 | | | 55 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 225.00 | | | -24 225.00 |
DL TOTAL (I) | 55 150.00 | | | 55 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 471.00 | | | 1 471.00 |
DX Trade payables and related accounts | 5 280.00 | | | 5 280.00 |
DY Tax and social security liabilities | 28 965.00 | | | 28 965.00 |
EC TOTAL (IV) | 35 716.00 | | | 35 716.00 |
EE Grand total (I to V) | 90 866.00 | | | 90 866.00 |
EG Accrued income and payables due within one year | 35 716.00 | | | 35 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 293 311.00 | | 293 311.00 | 293 311.00 |
FJ Net sales | 293 311.00 | | 293 311.00 | 293 311.00 |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 293 328.00 | |
FW Other purchases and external expenses | | | 23 396.00 | |
FX Taxes, duties, and similar payments | | | 2 259.00 | |
FY Salaries and Wages | | | 224 685.00 | |
FZ Social Security Contributions | | | 59 118.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 400.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 625.00 | |
GF Total Operating Expenses (II) | | | 317 483.00 | |
GG - OPERATING RESULT (I - II) | | | -24 155.00 | |
GL Other interest and similar income | | | 39.00 | |
GP Total financial income (V) | | | 39.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 116.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 37 300.00 | | | 37 300.00 |
HE Exceptional expenses on management operations | 109.00 | | | 109.00 |
HH Total exceptional expenses (VIII) | 109.00 | | | 109.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -109.00 | | | -109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 293 367.00 | | | 293 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 317 592.00 | | | 317 592.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 225.00 | | | -24 225.00 |
| |
| 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 | 27 249.00 | | | 27 249.00 |
I4 DECREASES Grand Total | | | 27 249.00 | |
IO DECREASES Total including other intangible assets | | | 22 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 599.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 650.00 | | | 22 650.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 599.00 | | | 4 599.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 199.00 | 400.00 | | 4 199.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 199.00 | 400.00 | | 4 199.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 86.00 | 7 625.00 | | 86.00 |
7B Total provisions for depreciation | 86.00 | 7 625.00 | | 86.00 |
7C Grand total | 86.00 | 7 625.00 | | 86.00 |
UE of which provisions and reversals: - Operating | | 7 625.00 | | |
| |
| 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 | 5 280.00 | 5 280.00 | | 5 280.00 |
8C Staff and Related Accounts | 7 122.00 | 7 122.00 | | 7 122.00 |
8D Social Security and Other Social Organizations | 6 979.00 | 6 979.00 | | 6 979.00 |
UX Other trade receivables | 47 633.00 | 47 633.00 | | 47 633.00 |
VA Doubtful or disputed receivables | 9 253.00 | | 9 253.00 | 9 253.00 |
VB VAT | 1 311.00 | 1 311.00 | | 1 311.00 |
VI Group and Associates | 1 471.00 | 1 471.00 | | 1 471.00 |
VQ Other Taxes, Duties, and Similar Debts | 35.00 | 35.00 | | 35.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 196.00 | 48 944.00 | 9 253.00 | 58 196.00 |
VW VAT | 14 829.00 | 14 829.00 | | 14 829.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 716.00 | 35 716.00 | | 35 716.00 |
| |
| 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 | 980.00 | | | 980.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 400.00 | | | 4 400.00 |
ST Other accounts | 7 785.00 | | | 7 785.00 |
YT Subcontracting | 11 210.00 | | | 11 210.00 |
YW Business tax | 1 279.00 | | | 1 279.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 259.00 | | | 2 259.00 |
YY Amount of VAT collected | 59 329.00 | | | 59 329.00 |
YZ Total deductible VAT on goods and services | 2 745.00 | | | 2 745.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 396.00 | | | 23 396.00 |
| |
| 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 | 8.00 | | | 8.00 |
