| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 428.00 | 10 428.00 | | 10 428.00 |
AH Goodwill | 46 000.00 | | 46 000.00 | 46 000.00 |
AP Buildings | 1 200.00 | 1 200.00 | | 1 200.00 |
AT Other tangible assets | 23 192.00 | 22 651.00 | 541.00 | 23 192.00 |
BH Other financial assets | 671.00 | | 671.00 | 671.00 |
BJ TOTAL (I) | 81 491.00 | 34 279.00 | 47 212.00 | 81 491.00 |
BP Services in progress | 1 710.00 | | 1 710.00 | 1 710.00 |
BX Customers and related accounts | 5 890.00 | | 5 890.00 | 5 890.00 |
BZ Other receivables | 152.00 | | 152.00 | 152.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 8 653.00 | | 8 653.00 | 8 653.00 |
CJ TOTAL (II) | 16 405.00 | | 16 405.00 | 16 405.00 |
CO Grand total (0 to V) | 97 895.00 | 34 279.00 | 63 616.00 | 97 895.00 |
CP Shares due in less than one year | 671.00 | | | 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 48 245.00 | 65 991.00 | | 48 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 590.00 | -17 746.00 | | -12 590.00 |
DL TOTAL (I) | 46 655.00 | 59 245.00 | | 46 655.00 |
DU Loans and Debts from Credit Institutions (3) | 3 339.00 | | | 3 339.00 |
DV Miscellaneous Loans and Financial Debts (4) | 413.00 | 396.00 | | 413.00 |
DX Trade payables and related accounts | 3 699.00 | 5 100.00 | | 3 699.00 |
DY Tax and social security liabilities | 9 511.00 | 16 622.00 | | 9 511.00 |
EC TOTAL (IV) | 16 961.00 | 22 118.00 | | 16 961.00 |
EE Grand total (I to V) | 63 616.00 | 81 363.00 | | 63 616.00 |
EG Accrued income and payables due within one year | 16 961.00 | 22 118.00 | | 16 961.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 339.00 | | | 3 339.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 248.00 | | 77 248.00 | 77 248.00 |
FJ Net sales | 77 248.00 | | 77 248.00 | 77 248.00 |
FM Inventory production | | | 1 710.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 78 958.00 | |
FW Other purchases and external expenses | | | 28 740.00 | |
FX Taxes, duties, and similar payments | | | 2 869.00 | |
FY Salaries and Wages | | | 42 487.00 | |
FZ Social Security Contributions | | | 16 279.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 205.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 90 579.00 | |
GG - OPERATING RESULT (I - II) | | | -11 621.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 986.00 | | |
A2 TOTAL ASSETS | 4 696.00 | 8 320.00 | | 4 696.00 |
HA Exceptional income from management transactions | 294.00 | 1.00 | | 294.00 |
HD Total exceptional income (VII) | 294.00 | 1.00 | | 294.00 |
HE Exceptional expenses on management operations | 1 263.00 | 477.00 | | 1 263.00 |
HH Total exceptional expenses (VIII) | 1 263.00 | 477.00 | | 1 263.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -970.00 | -476.00 | | -970.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 252.00 | 122 325.00 | | 79 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 842.00 | 140 071.00 | | 91 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 590.00 | -17 746.00 | | -12 590.00 |
| |
| 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 | 81 491.00 | | | 81 491.00 |
I3 DECREASES Total Financial Fixed Assets | | | 671.00 | |
I4 DECREASES Grand Total | | | 81 491.00 | |
IO DECREASES Total including other intangible assets | | | 56 428.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 392.00 | |
KD ACQUISITIONS Total including other intangible assets | 56 428.00 | | | 56 428.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 392.00 | | | 24 392.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 671.00 | | | 671.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 074.00 | 205.00 | | 34 074.00 |
PE DEPRECIATION Total including other intangible assets | 10 428.00 | | | 10 428.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 647.00 | 205.00 | | 23 647.00 |
| |
| 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 | 3 699.00 | 3 699.00 | | 3 699.00 |
8C Staff and Related Accounts | 2 373.00 | 2 373.00 | | 2 373.00 |
8D Social Security and Other Social Organizations | 2 776.00 | 2 776.00 | | 2 776.00 |
UT Other financial assets | 671.00 | 671.00 | | 671.00 |
UX Other trade receivables | 5 890.00 | 5 890.00 | | 5 890.00 |
VB VAT | 152.00 | 152.00 | | 152.00 |
VG Loans with a maturity of up to one year at origin | 3 339.00 | 3 339.00 | | 3 339.00 |
VI Group and Associates | 413.00 | 413.00 | | 413.00 |
VS Prepaid expenses | 8 653.00 | 8 653.00 | | 8 653.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 365.00 | 15 365.00 | | 15 365.00 |
VW VAT | 4 363.00 | 4 363.00 | | 4 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 961.00 | 16 961.00 | | 16 961.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 941.00 | 2 720.00 | | 1 941.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 333.00 | 7 647.00 | | 6 333.00 |
ST Other accounts | 13 544.00 | 23 021.00 | | 13 544.00 |
XQ Rental, rental and co-ownership charges | 8 863.00 | 8 863.00 | | 8 863.00 |
YW Business tax | 928.00 | 949.00 | | 928.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 869.00 | 3 669.00 | | 2 869.00 |
YY Amount of VAT collected | 16 417.00 | 16 980.00 | | 16 417.00 |
YZ Total deductible VAT on goods and services | 3 054.00 | 73 058.00 | | 3 054.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 740.00 | 39 531.00 | | 28 740.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
