| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 804.00 | 4 804.00 | | 4 804.00 |
AT Other tangible assets | 18 587.00 | 16 176.00 | 2 411.00 | 18 587.00 |
BJ TOTAL (I) | 23 391.00 | 20 980.00 | 2 411.00 | 23 391.00 |
BX Customers and related accounts | 54 214.00 | | 54 214.00 | 54 214.00 |
BZ Other receivables | 7 496.00 | | 7 496.00 | 7 496.00 |
CF Cash and cash equivalents | 5 187.00 | | 5 187.00 | 5 187.00 |
CH Prepaid expenses | 1 560.00 | | 1 560.00 | 1 560.00 |
CJ TOTAL (II) | 68 458.00 | | 68 458.00 | 68 458.00 |
CO Grand total (0 to V) | 91 849.00 | 20 980.00 | 70 869.00 | 91 849.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 24 445.00 | 3 234.00 | | 24 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 001.00 | 21 211.00 | | -6 001.00 |
DL TOTAL (I) | 36 044.00 | 42 045.00 | | 36 044.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 824.00 | 19 196.00 | | 15 824.00 |
DX Trade payables and related accounts | 11 074.00 | 17 883.00 | | 11 074.00 |
DY Tax and social security liabilities | 7 926.00 | 14 541.00 | | 7 926.00 |
EC TOTAL (IV) | 34 824.00 | 51 620.00 | | 34 824.00 |
EE Grand total (I to V) | 70 869.00 | 93 666.00 | | 70 869.00 |
EI Including equity loans | 15 824.00 | | | 15 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | 27 611.00 | 27 611.00 | |
FG Production sold - services | | 124 230.00 | 124 230.00 | |
FJ Net sales | | 151 841.00 | 151 841.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 852.00 | |
FQ Other income | | | 323.00 | |
FR Total operating income (I) | | | 156 016.00 | |
FU Purchases of raw materials and other supplies | | | 31 490.00 | |
FW Other purchases and external expenses | | | 23 735.00 | |
FX Taxes, duties, and similar payments | | | 6 178.00 | |
FY Salaries and Wages | | | 54 600.00 | |
FZ Social Security Contributions | | | 47 078.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 384.00 | |
GF Total Operating Expenses (II) | | | 164 466.00 | |
GG - OPERATING RESULT (I - II) | | | -8 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 500.00 | 424.00 | | 3 500.00 |
HD Total exceptional income (VII) | 3 500.00 | 424.00 | | 3 500.00 |
HE Exceptional expenses on management operations | 1 051.00 | 20.00 | | 1 051.00 |
HH Total exceptional expenses (VIII) | 1 051.00 | 20.00 | | 1 051.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 449.00 | 404.00 | | 2 449.00 |
HK Income tax | | 4 608.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 159 516.00 | 205 122.00 | | 159 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 517.00 | 183 911.00 | | 165 517.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 001.00 | 21 211.00 | | -6 001.00 |
| |
| 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 | 22 684.00 | | 708.00 | 22 684.00 |
I4 DECREASES Grand Total | | | 23 391.00 | |
IO DECREASES Total including other intangible assets | | | 4 804.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 587.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 804.00 | | | 4 804.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 879.00 | | 708.00 | 17 879.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 596.00 | 1 384.00 | | 19 596.00 |
PE DEPRECIATION Total including other intangible assets | 4 804.00 | | | 4 804.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 792.00 | 1 384.00 | | 14 792.00 |
| |
| 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 | 11 074.00 | 11 074.00 | | 11 074.00 |
8D Social Security and Other Social Organizations | 3 500.00 | 3 500.00 | | 3 500.00 |
8E Income Taxes | 1 308.00 | 1 308.00 | | 1 308.00 |
UX Other trade receivables | 54 214.00 | 54 214.00 | | 54 214.00 |
VB VAT | 6 359.00 | 6 359.00 | | 6 359.00 |
VI Group and Associates | 15 824.00 | 15 824.00 | | 15 824.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 137.00 | 1 137.00 | | 1 137.00 |
VS Prepaid expenses | 1 560.00 | 1 560.00 | | 1 560.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 270.00 | 63 270.00 | | 63 270.00 |
VW VAT | 3 118.00 | 3 118.00 | | 3 118.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 824.00 | 34 824.00 | | 34 824.00 |
