| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 40 779.00 | 33 345.00 | 7 434.00 | 40 779.00 |
BH Other financial assets | 186.00 | | 186.00 | 186.00 |
BJ TOTAL (I) | 52 085.00 | 33 345.00 | 18 740.00 | 52 085.00 |
BX Customers and related accounts | 37 383.00 | | 37 383.00 | 37 383.00 |
BZ Other receivables | 687.00 | | 687.00 | 687.00 |
CF Cash and cash equivalents | 13 340.00 | | 13 340.00 | 13 340.00 |
CJ TOTAL (II) | 51 410.00 | | 51 410.00 | 51 410.00 |
CO Grand total (0 to V) | 103 495.00 | 33 345.00 | 70 150.00 | 103 495.00 |
CP Shares due in less than one year | 186.00 | | | 186.00 |
CU Other investments | 11 120.00 | | 11 120.00 | 11 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 4 305.00 | 4 305.00 | | 4 305.00 |
DH Retained earnings | -4 154.00 | | | -4 154.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 955.00 | -4 154.00 | | -4 955.00 |
DL TOTAL (I) | 47 696.00 | 52 651.00 | | 47 696.00 |
DU Loans and Debts from Credit Institutions (3) | | 6 852.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 301.00 | 1 693.00 | | 2 301.00 |
DX Trade payables and related accounts | 3 258.00 | 524.00 | | 3 258.00 |
DY Tax and social security liabilities | 16 896.00 | 16 460.00 | | 16 896.00 |
EC TOTAL (IV) | 22 455.00 | 25 530.00 | | 22 455.00 |
EE Grand total (I to V) | 70 150.00 | 78 180.00 | | 70 150.00 |
EG Accrued income and payables due within one year | 22 455.00 | 25 530.00 | | 22 455.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 98.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 134 902.00 | | 134 902.00 | 134 902.00 |
FJ Net sales | 134 902.00 | | 134 902.00 | 134 902.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 688.00 | |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 139 635.00 | |
FW Other purchases and external expenses | | | 26 446.00 | |
FX Taxes, duties, and similar payments | | | 7 553.00 | |
FY Salaries and Wages | | | 56 573.00 | |
FZ Social Security Contributions | | | 12 337.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 124.00 | |
GB Operating Expenses - Provisions | | | 10 444.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 144 477.00 | |
GG - OPERATING RESULT (I - II) | | | -4 842.00 | |
GK Income from other securities and fixed asset receivables | | | 199.00 | |
GP Total financial income (V) | | | 199.00 | |
GR Interest and similar expenses | | | 103.00 | |
GU Total financial expenses (VI) | | | 103.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 123.00 | | |
HH Total exceptional expenses (VIII) | | 123.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -123.00 | | |
HK Income tax | 209.00 | 359.00 | | 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 139 834.00 | 134 216.00 | | 139 834.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 789.00 | 138 370.00 | | 144 789.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 955.00 | -4 154.00 | | -4 955.00 |
| |
| 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 | 51 925.00 | | 160.00 | 51 925.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 306.00 | |
I4 DECREASES Grand Total | | | 52 085.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 779.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 779.00 | | | 40 779.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 146.00 | | 160.00 | 11 146.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 901.00 | 10 444.00 | | 22 901.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 901.00 | 10 444.00 | | 22 901.00 |
| |
| 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 | 3 258.00 | 3 258.00 | | 3 258.00 |
8C Staff and Related Accounts | 120.00 | 120.00 | | 120.00 |
8D Social Security and Other Social Organizations | 7 226.00 | 7 226.00 | | 7 226.00 |
8E Income Taxes | 209.00 | 209.00 | | 209.00 |
UT Other financial assets | 186.00 | 186.00 | | 186.00 |
UX Other trade receivables | 37 383.00 | 37 383.00 | | 37 383.00 |
VB VAT | 687.00 | 687.00 | | 687.00 |
VI Group and Associates | 2 301.00 | 2 301.00 | | 2 301.00 |
VK Loans repaid during the year | 6 754.00 | | | 6 754.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 256.00 | 38 256.00 | | 38 256.00 |
VW VAT | 9 341.00 | 9 341.00 | | 9 341.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 455.00 | 22 455.00 | | 22 455.00 |
