| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AR Technical installations, industrial equipment and tools | 8 740.00 | 8 740.00 | | 8 740.00 |
AT Other tangible assets | 6 390.00 | 4 779.00 | 1 611.00 | 6 390.00 |
BJ TOTAL (I) | 20 130.00 | 13 519.00 | 6 611.00 | 20 130.00 |
BL Raw materials, supplies | 1 823.00 | | 1 823.00 | 1 823.00 |
BX Customers and related accounts | 70 607.00 | | 70 607.00 | 70 607.00 |
BZ Other receivables | 15 943.00 | | 15 943.00 | 15 943.00 |
CF Cash and cash equivalents | 38 757.00 | | 38 757.00 | 38 757.00 |
CJ TOTAL (II) | 127 130.00 | | 127 130.00 | 127 130.00 |
CO Grand total (0 to V) | 147 260.00 | 13 519.00 | 133 741.00 | 147 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 220.00 | 220.00 | | 220.00 |
DG Other reserves | 8 507.00 | 8 507.00 | | 8 507.00 |
DH Retained earnings | -191 098.00 | -155 509.00 | | -191 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 111.00 | -35 589.00 | | -8 111.00 |
DL TOTAL (I) | -189 482.00 | -181 371.00 | | -189 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 403.00 | 81 949.00 | | 69 403.00 |
DX Trade payables and related accounts | 79 671.00 | 74 924.00 | | 79 671.00 |
DY Tax and social security liabilities | 33 179.00 | 44 721.00 | | 33 179.00 |
EA Other liabilities | 140 969.00 | 148 763.00 | | 140 969.00 |
EC TOTAL (IV) | 323 222.00 | 350 357.00 | | 323 222.00 |
EE Grand total (I to V) | 133 741.00 | 168 987.00 | | 133 741.00 |
EG Accrued income and payables due within one year | 323 222.00 | 350 357.00 | | 323 222.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 331 233.00 | | 331 233.00 | 331 233.00 |
FJ Net sales | 331 233.00 | | 331 233.00 | 331 233.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 321.00 | |
FQ Other income | | | 127.00 | |
FR Total operating income (I) | | | 355 681.00 | |
FU Purchases of raw materials and other supplies | | | 48 417.00 | |
FV Inventory change (raw materials and supplies) | | | 6 233.00 | |
FW Other purchases and external expenses | | | 144 181.00 | |
FX Taxes, duties, and similar payments | | | 3 071.00 | |
FY Salaries and Wages | | | 110 502.00 | |
FZ Social Security Contributions | | | 48 467.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 392.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 361 267.00 | |
GG - OPERATING RESULT (I - II) | | | -5 586.00 | |
GR Interest and similar expenses | | | 1 531.00 | |
GU Total financial expenses (VI) | | | 1 531.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 531.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 24 321.00 | 51 156.00 | | 24 321.00 |
HA Exceptional income from management transactions | | 2 476.00 | | |
HB Exceptional income from capital transactions | | 67.00 | | |
HD Total exceptional income (VII) | | 2 544.00 | | |
HE Exceptional expenses on management operations | 170.00 | 2 718.00 | | 170.00 |
HF Exceptional expenses on capital transactions | 823.00 | | | 823.00 |
HH Total exceptional expenses (VIII) | 993.00 | 2 718.00 | | 993.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -993.00 | -174.00 | | -993.00 |
HL TOTAL REVENUE (I + III + V + VII) | 355 681.00 | 446 189.00 | | 355 681.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 363 792.00 | 481 778.00 | | 363 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 111.00 | -35 589.00 | | -8 111.00 |
HP References: Equipment leasing | 7 695.00 | 12 215.00 | | 7 695.00 |
| |
| 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 | 20 130.00 | | | 20 130.00 |
I4 DECREASES Grand Total | | | 20 130.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 130.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 130.00 | | | 15 130.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 128.00 | 392.00 | | 13 128.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 128.00 | 392.00 | | 13 128.00 |
| |
| 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 | 79 671.00 | 79 671.00 | | 79 671.00 |
8D Social Security and Other Social Organizations | 21 225.00 | 21 225.00 | | 21 225.00 |
8K Other liabilities (including liabilities related to repo transactions) | 140 969.00 | 140 969.00 | | 140 969.00 |
UX Other trade receivables | 70 607.00 | 70 607.00 | | 70 607.00 |
VB VAT | 8 600.00 | 8 600.00 | | 8 600.00 |
VI Group and Associates | 69 403.00 | 69 403.00 | | 69 403.00 |
VP Miscellaneous | 5 249.00 | 5 249.00 | | 5 249.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 100.00 | 2 100.00 | | 2 100.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 093.00 | 2 093.00 | | 2 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 550.00 | 86 550.00 | | 86 550.00 |
VW VAT | 9 854.00 | 9 854.00 | | 9 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 323 222.00 | 323 222.00 | | 323 222.00 |
| |
| 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 | 1 377.00 | 349.00 | | 1 377.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 763.00 | 14 697.00 | | 13 763.00 |
ST Other accounts | 29 881.00 | 36 701.00 | | 29 881.00 |
XQ Rental, rental and co-ownership charges | 15 105.00 | 10 433.00 | | 15 105.00 |
YT Subcontracting | 40 651.00 | 47 801.00 | | 40 651.00 |
YU External personnel | 44 780.00 | | | 44 780.00 |
YW Business tax | 1 694.00 | 1 680.00 | | 1 694.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 071.00 | 2 029.00 | | 3 071.00 |
YY Amount of VAT collected | 36 027.00 | 29 067.00 | | 36 027.00 |
YZ Total deductible VAT on goods and services | 28 784.00 | 30 202.00 | | 28 784.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 144 181.00 | 109 632.00 | | 144 181.00 |
| |
| 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 | 3.00 | | | 3.00 |
