| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 8 536.00 | 7 753.00 | 783.00 | 8 536.00 |
AT Other tangible assets | 112 436.00 | 110 111.00 | 2 326.00 | 112 436.00 |
BF Loans | 25 500.00 | | 25 500.00 | 25 500.00 |
BH Other financial assets | 13 900.00 | | 13 900.00 | 13 900.00 |
BJ TOTAL (I) | 160 382.00 | 117 864.00 | 42 518.00 | 160 382.00 |
BT Goods | 658.00 | | 658.00 | 658.00 |
BX Customers and related accounts | 15 344.00 | | 15 344.00 | 15 344.00 |
BZ Other receivables | 15 814.00 | | 15 814.00 | 15 814.00 |
CF Cash and cash equivalents | 1 493.00 | | 1 493.00 | 1 493.00 |
CH Prepaid expenses | 33.00 | | 33.00 | 33.00 |
CJ TOTAL (II) | 33 342.00 | | 33 342.00 | 33 342.00 |
CO Grand total (0 to V) | 193 724.00 | 117 864.00 | 75 861.00 | 193 724.00 |
CU Other investments | 10.00 | | 13.00 | 10.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 200.00 | 38 200.00 | | 38 200.00 |
DH Retained earnings | -135 574.00 | -136 327.00 | | -135 574.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 710.00 | 754.00 | | -6 710.00 |
DL TOTAL (I) | -104 084.00 | -97 374.00 | | -104 084.00 |
DU Loans and Debts from Credit Institutions (3) | 12 508.00 | 10 794.00 | | 12 508.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 240.00 | 9 933.00 | | 1 240.00 |
DX Trade payables and related accounts | 102 847.00 | 95 646.00 | | 102 847.00 |
DY Tax and social security liabilities | 60 488.00 | 72 004.00 | | 60 488.00 |
EA Other liabilities | 2 862.00 | | | 2 862.00 |
EC TOTAL (IV) | 179 945.00 | 188 377.00 | | 179 945.00 |
EE Grand total (I to V) | 75 861.00 | 91 003.00 | | 75 861.00 |
EG Accrued income and payables due within one year | 142 674.00 | 188 377.00 | | 142 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 261 206.00 | | 261 206.00 | 261 206.00 |
FJ Net sales | 261 206.00 | | 261 206.00 | 261 206.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 000.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 262 221.00 | |
FT Inventory change (goods) | | | 17.00 | |
FU Purchases of raw materials and other supplies | | | 6 573.00 | |
FW Other purchases and external expenses | | | 133 863.00 | |
FX Taxes, duties, and similar payments | | | 3 263.00 | |
FY Salaries and Wages | | | 91 800.00 | |
FZ Social Security Contributions | | | 31 148.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 321.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 267 997.00 | |
GG - OPERATING RESULT (I - II) | | | -5 776.00 | |
GR Interest and similar expenses | | | 400.00 | |
GU Total financial expenses (VI) | | | 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 615.00 | 1 839.00 | | 1 615.00 |
HD Total exceptional income (VII) | 1 615.00 | 1 839.00 | | 1 615.00 |
HE Exceptional expenses on management operations | 2 150.00 | 1 604.00 | | 2 150.00 |
HH Total exceptional expenses (VIII) | 2 150.00 | 1 604.00 | | 2 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -535.00 | 235.00 | | -535.00 |
HL TOTAL REVENUE (I + III + V + VII) | 263 836.00 | 293 703.00 | | 263 836.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 270 547.00 | 292 950.00 | | 270 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 710.00 | 754.00 | | -6 710.00 |
| |
| 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 | 159 882.00 | | 500.00 | 159 882.00 |
I3 DECREASES Total Financial Fixed Assets | | | 39 410.00 | |
I4 DECREASES Grand Total | | | 160 382.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 120 972.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 120 472.00 | | 500.00 | 120 472.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 410.00 | | | 39 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 116 542.00 | 1 321.00 | | 116 542.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 116 542.00 | 1 321.00 | | 116 542.00 |
| |
| 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 | 102 847.00 | 65 576.00 | 37 271.00 | 102 847.00 |
8C Staff and Related Accounts | 14 189.00 | 14 189.00 | | 14 189.00 |
8D Social Security and Other Social Organizations | 8 736.00 | 8 736.00 | | 8 736.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 862.00 | 2 862.00 | | 2 862.00 |
UP Loans | 25 500.00 | 25 500.00 | | 25 500.00 |
UT Other financial assets | 13 900.00 | 13 900.00 | | 13 900.00 |
UX Other trade receivables | 15 344.00 | 15 344.00 | | 15 344.00 |
UZ Social Security, other social security organizations | 5 669.00 | 5 669.00 | | 5 669.00 |
VB VAT | 1 787.00 | 1 787.00 | | 1 787.00 |
VG Loans with a maturity of up to one year at origin | 12 508.00 | 12 508.00 | | 12 508.00 |
VI Group and Associates | 1 240.00 | 1 240.00 | | 1 240.00 |
VQ Other Taxes, Duties, and Similar Debts | 96.00 | 96.00 | | 96.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 358.00 | 8 358.00 | | 8 358.00 |
VS Prepaid expenses | 33.00 | 33.00 | | 33.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 591.00 | 70 591.00 | | 70 591.00 |
VW VAT | 37 467.00 | 37 467.00 | | 37 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 945.00 | 142 674.00 | 37 271.00 | 179 945.00 |
