| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 594.00 | | 594.00 | 594.00 |
BP Services in progress | 20 320.00 | | 20 320.00 | 20 320.00 |
BX Customers and related accounts | 2 650 591.00 | | 2 650 591.00 | 2 650 591.00 |
BZ Other receivables | 347 120.00 | | 347 120.00 | 347 120.00 |
CF Cash and cash equivalents | 3 377.00 | | 3 377.00 | 3 377.00 |
CJ TOTAL (II) | 3 021 407.00 | | 3 021 407.00 | 3 021 407.00 |
CO Grand total (0 to V) | 3 022 001.00 | | 3 022 001.00 | 3 022 001.00 |
CU Other investments | 594.00 | | 594.00 | 594.00 |
| |
| 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) | 1 337.00 | 7.00 | | 1 337.00 |
DG Other reserves | 25 277.00 | | | 25 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -732 533.00 | 26 607.00 | | -732 533.00 |
DL TOTAL (I) | -700 918.00 | 31 614.00 | | -700 918.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 945 919.00 | 939 422.00 | | 1 945 919.00 |
DX Trade payables and related accounts | 1 143 952.00 | 141 630.00 | | 1 143 952.00 |
DY Tax and social security liabilities | 633 049.00 | 409 043.00 | | 633 049.00 |
EC TOTAL (IV) | 3 722 920.00 | 1 490 095.00 | | 3 722 920.00 |
EE Grand total (I to V) | 3 022 001.00 | 1 521 710.00 | | 3 022 001.00 |
EG Accrued income and payables due within one year | 3 722 920.00 | 1 490 095.00 | | 3 722 920.00 |
EI Including equity loans | 1 945 919.00 | | | 1 945 919.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 431 243.00 | | 1 431 243.00 | 1 431 243.00 |
FJ Net sales | 1 431 243.00 | | 1 431 243.00 | 1 431 243.00 |
FM Inventory production | | | 20 320.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 320.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 474 888.00 | |
FW Other purchases and external expenses | | | 1 095 404.00 | |
FX Taxes, duties, and similar payments | | | 17 736.00 | |
FY Salaries and Wages | | | 765 348.00 | |
FZ Social Security Contributions | | | 303 675.00 | |
GE Other Expenses | | | 6 338.00 | |
GF Total Operating Expenses (II) | | | 2 188 501.00 | |
GG - OPERATING RESULT (I - II) | | | -713 612.00 | |
GL Other interest and similar income | | | 308.00 | |
GP Total financial income (V) | | | 308.00 | |
GR Interest and similar expenses | | | 17 834.00 | |
GU Total financial expenses (VI) | | | 17 834.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -731 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 99.00 | | | 99.00 |
HD Total exceptional income (VII) | 99.00 | | | 99.00 |
HE Exceptional expenses on management operations | 1 394.00 | 95.00 | | 1 394.00 |
HF Exceptional expenses on capital transactions | 99.00 | | | 99.00 |
HH Total exceptional expenses (VIII) | 1 493.00 | 95.00 | | 1 493.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 394.00 | -95.00 | | -1 394.00 |
HK Income tax | | 10 712.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 475 295.00 | 968 772.00 | | 1 475 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 207 828.00 | 942 164.00 | | 2 207 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -732 533.00 | 26 607.00 | | -732 533.00 |
| |
| 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 | | | 693.00 | |
I3 DECREASES Total Financial Fixed Assets | | 99.00 | 594.00 | |
I4 DECREASES Grand Total | | 99.00 | 594.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 693.00 | |
| |
| 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 | 1 143 952.00 | 1 143 952.00 | | 1 143 952.00 |
8C Staff and Related Accounts | 97 439.00 | 97 439.00 | | 97 439.00 |
8D Social Security and Other Social Organizations | 75 409.00 | 75 409.00 | | 75 409.00 |
UX Other trade receivables | 2 650 591.00 | 2 650 591.00 | | 2 650 591.00 |
VB VAT | 191 546.00 | 191 546.00 | | 191 546.00 |
VC Group and associates | 10 712.00 | 10 712.00 | | 10 712.00 |
VI Group and Associates | 1 945 919.00 | 1 945 919.00 | | 1 945 919.00 |
VM Income taxes | 2 668.00 | 2 668.00 | | 2 668.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 579.00 | 14 579.00 | | 14 579.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 142 194.00 | 142 194.00 | | 142 194.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 997 710.00 | 2 997 710.00 | | 2 997 710.00 |
VW VAT | 445 622.00 | 445 622.00 | | 445 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 722 920.00 | 3 722 920.00 | | 3 722 920.00 |
