| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 190.00 | 3 835.00 | 1 356.00 | 5 190.00 |
AT Other tangible assets | 57 138.00 | 19 926.00 | 37 211.00 | 57 138.00 |
BH Other financial assets | 2 500.00 | | 2 500.00 | 2 500.00 |
BJ TOTAL (I) | 64 828.00 | 23 761.00 | 41 067.00 | 64 828.00 |
BX Customers and related accounts | 96 525.00 | | 96 525.00 | 96 525.00 |
BZ Other receivables | 133 923.00 | | 133 923.00 | 133 923.00 |
CF Cash and cash equivalents | 2 593.00 | | 2 593.00 | 2 593.00 |
CH Prepaid expenses | 4 961.00 | | 4 961.00 | 4 961.00 |
CJ TOTAL (II) | 238 002.00 | | 238 002.00 | 238 002.00 |
CO Grand total (0 to V) | 302 829.00 | 23 761.00 | 279 069.00 | 302 829.00 |
CP Shares due in less than one year | 2 500.00 | | | 2 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DH Retained earnings | -55 280.00 | | | -55 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -934.00 | -55 280.00 | | -934.00 |
DL TOTAL (I) | 68 785.00 | 69 720.00 | | 68 785.00 |
DU Loans and Debts from Credit Institutions (3) | 66 471.00 | 75 555.00 | | 66 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 546.00 | 34 977.00 | | 546.00 |
DX Trade payables and related accounts | 37 395.00 | 23 541.00 | | 37 395.00 |
DY Tax and social security liabilities | 104 571.00 | 71 903.00 | | 104 571.00 |
EA Other liabilities | 1 300.00 | 140.00 | | 1 300.00 |
EC TOTAL (IV) | 210 283.00 | 206 116.00 | | 210 283.00 |
EE Grand total (I to V) | 279 069.00 | 275 836.00 | | 279 069.00 |
EG Accrued income and payables due within one year | 181 327.00 | 170 082.00 | | 181 327.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30 260.00 | 32 327.00 | | 30 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 546 862.00 | | 546 862.00 | 546 862.00 |
FJ Net sales | 546 862.00 | | 546 862.00 | 546 862.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 996.00 | |
FQ Other income | | | 95.00 | |
FR Total operating income (I) | | | 552 953.00 | |
FW Other purchases and external expenses | | | 113 283.00 | |
FX Taxes, duties, and similar payments | | | 6 056.00 | |
FY Salaries and Wages | | | 421 588.00 | |
FZ Social Security Contributions | | | 98 188.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 385.00 | |
GE Other Expenses | | | 2 952.00 | |
GF Total Operating Expenses (II) | | | 652 452.00 | |
GG - OPERATING RESULT (I - II) | | | -99 499.00 | |
GR Interest and similar expenses | | | 1 436.00 | |
GU Total financial expenses (VI) | | | 1 436.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 436.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -100 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 996.00 | 8 822.00 | | 5 996.00 |
HA Exceptional income from management transactions | 100 000.00 | 130 000.00 | | 100 000.00 |
HD Total exceptional income (VII) | 100 000.00 | 130 000.00 | | 100 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 100 000.00 | 130 000.00 | | 100 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 652 953.00 | 372 835.00 | | 652 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 653 887.00 | 428 116.00 | | 653 887.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -934.00 | -55 280.00 | | -934.00 |
| |
| 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 | 64 828.00 | | | 64 828.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 500.00 | |
I4 DECREASES Grand Total | | | 64 828.00 | |
IO DECREASES Total including other intangible assets | | | 5 190.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 57 138.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 190.00 | | | 5 190.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 138.00 | | | 57 138.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 500.00 | | | 2 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 376.00 | 10 385.00 | | 13 376.00 |
PE DEPRECIATION Total including other intangible assets | 2 105.00 | 1 730.00 | | 2 105.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 271.00 | 8 655.00 | | 11 271.00 |
| |
| 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 | 37 395.00 | 37 395.00 | | 37 395.00 |
8C Staff and Related Accounts | 2 914.00 | 2 914.00 | | 2 914.00 |
8D Social Security and Other Social Organizations | 65 946.00 | 65 946.00 | | 65 946.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 300.00 | 1 300.00 | | 1 300.00 |
UT Other financial assets | 2 500.00 | 2 500.00 | | 2 500.00 |
UX Other trade receivables | 96 525.00 | 96 525.00 | | 96 525.00 |
VB VAT | 5 572.00 | 5 572.00 | | 5 572.00 |
VC Group and associates | 123 604.00 | 123 604.00 | | 123 604.00 |
VG Loans with a maturity of up to one year at origin | 30 437.00 | 30 437.00 | | 30 437.00 |
VH Loans with a maturity of more than one year at origin | 36 034.00 | 7 078.00 | 28 956.00 | 36 034.00 |
VI Group and Associates | 546.00 | 546.00 | | 546.00 |
VK Loans repaid during the year | 7 014.00 | | | 7 014.00 |
VM Income taxes | 769.00 | 769.00 | | 769.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 814.00 | 6 814.00 | | 6 814.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 977.00 | 3 977.00 | | 3 977.00 |
VS Prepaid expenses | 4 961.00 | 4 961.00 | | 4 961.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 237 909.00 | 237 909.00 | | 237 909.00 |
VW VAT | 28 898.00 | 28 898.00 | | 28 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 210 283.00 | 181 327.00 | 28 956.00 | 210 283.00 |
