| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 844.00 | 844.00 | | 844.00 |
AT Other tangible assets | 12 673.00 | 12 594.00 | 80.00 | 12 673.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 13 817.00 | 13 438.00 | 380.00 | 13 817.00 |
BP Services in progress | 54 083.00 | 54 083.00 | | 54 083.00 |
BX Customers and related accounts | 2 936 473.00 | 377 104.00 | 2 559 368.00 | 2 936 473.00 |
BZ Other receivables | 290 300.00 | 4 619.00 | 285 682.00 | 290 300.00 |
CJ TOTAL (II) | 3 280 856.00 | 435 806.00 | 2 845 050.00 | 3 280 856.00 |
CO Grand total (0 to V) | 3 294 674.00 | 449 244.00 | 2 845 430.00 | 3 294 674.00 |
CU Other investments | 300.00 | | 300.00 | 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DC Revaluation differences | | 8.00 | | |
DF Regulated reserves (1) | 1 225.00 | 1 225.00 | | 1 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 066 377.00 | 765 408.00 | | -1 066 377.00 |
DL TOTAL (I) | -990 152.00 | 841 633.00 | | -990 152.00 |
DP Provisions for Risks | 110 212.00 | | | 110 212.00 |
DR TOTAL (IV) | 110 212.00 | | | 110 212.00 |
DU Loans and Debts from Credit Institutions (3) | 217.00 | 3 625.00 | | 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 608 640.00 | 320 746.00 | | 1 608 640.00 |
DX Trade payables and related accounts | 568 696.00 | 534 963.00 | | 568 696.00 |
DY Tax and social security liabilities | 1 415 862.00 | 1 695 373.00 | | 1 415 862.00 |
EA Other liabilities | 131 954.00 | 135 947.00 | | 131 954.00 |
EC TOTAL (IV) | 3 725 370.00 | 2 690 654.00 | | 3 725 370.00 |
EE Grand total (I to V) | 2 845 430.00 | 3 532 287.00 | | 2 845 430.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | -2 012.00 | | -2 012.00 | -2 012.00 |
FG Production sold - services | 4 317 192.00 | | 4 317 192.00 | 4 317 192.00 |
FJ Net sales | 4 315 180.00 | | 4 315 180.00 | 4 315 180.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 590.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 4 327 778.00 | |
FS Purchases of goods (including customs duties) | | | -2 012.00 | |
FW Other purchases and external expenses | | | 398 409.00 | |
FX Taxes, duties, and similar payments | | | 90 259.00 | |
FY Salaries and Wages | | | 3 083 537.00 | |
FZ Social Security Contributions | | | 1 617 269.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 673.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 84 230.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 110 212.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 5 382 589.00 | |
GG - OPERATING RESULT (I - II) | | | -1 054 811.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 449.00 | |
GL Other interest and similar income | | | 2 478.00 | |
GP Total financial income (V) | | | 5 449.00 | |
GR Interest and similar expenses | | | 4 416.00 | |
GU Total financial expenses (VI) | | | 4 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 053 778.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 352.00 | 200.00 | | 352.00 |
HD Total exceptional income (VII) | 352.00 | 200.00 | | 352.00 |
HF Exceptional expenses on capital transactions | 352.00 | 200.00 | | 352.00 |
HH Total exceptional expenses (VIII) | 352.00 | 200.00 | | 352.00 |
HJ Employee participation in company results | 25 545.00 | 48 856.00 | | 25 545.00 |
HK Income tax | -12 946.00 | 167 824.00 | | -12 946.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 333 580.00 | 7 286 179.00 | | 4 333 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 399 957.00 | 6 520 771.00 | | 5 399 957.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 066 377.00 | 765 408.00 | | -1 066 377.00 |
| |
| 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 | 14 170.00 | | | 14 170.00 |
I3 DECREASES Total Financial Fixed Assets | | 352.00 | 300.00 | |
I4 DECREASES Grand Total | | 352.00 | 13 817.00 | |
IO DECREASES Total including other intangible assets | | | 844.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 673.00 | |
KD ACQUISITIONS Total including other intangible assets | 844.00 | | | 844.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 673.00 | | | 12 673.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 652.00 | | | 652.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 764.00 | 673.00 | | 12 764.00 |
PE DEPRECIATION Total including other intangible assets | 844.00 | | | 844.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 920.00 | 673.00 | | 11 920.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 110 212.00 | | |
6N Inventories and work in progress | 54 083.00 | | | 54 083.00 |
6T Receivables | 305 465.00 | 84 230.00 | 12 590.00 | 305 465.00 |
6X Other provisions for depreciation | 4 619.00 | | | 4 619.00 |
7B Total provisions for depreciation | 364 167.00 | 84 230.00 | 12 590.00 | 364 167.00 |
7C Grand total | 364 167.00 | 194 442.00 | 12 590.00 | 364 167.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | 194 442.00 | 12 590.00 | |
| |
| 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 | 568 696.00 | 568 696.00 | | 568 696.00 |
8C Staff and Related Accounts | 456 079.00 | 456 079.00 | | 456 079.00 |
8D Social Security and Other Social Organizations | 447 145.00 | 447 145.00 | | 447 145.00 |
8K Other liabilities (including liabilities related to repo transactions) | 131 954.00 | 131 954.00 | | 131 954.00 |
UX Other trade receivables | 2 936 473.00 | 2 936 473.00 | | 2 936 473.00 |
UY Staff and related accounts | 31 015.00 | 31 015.00 | | 31 015.00 |
UZ Social Security, other social security organizations | 3 835.00 | 3 835.00 | | 3 835.00 |
VB VAT | 90 765.00 | 90 765.00 | | 90 765.00 |
VC Group and associates | 55 045.00 | 55 045.00 | | 55 045.00 |
VG Loans with a maturity of up to one year at origin | 217.00 | 217.00 | | 217.00 |
VI Group and Associates | 1 608 640.00 | 1 608 640.00 | | 1 608 640.00 |
VN Other taxes, similar payments | 45 122.00 | 45 122.00 | | 45 122.00 |
VP Miscellaneous | 61 649.00 | 61 649.00 | | 61 649.00 |
VQ Other Taxes, Duties, and Similar Debts | 44 357.00 | 44 357.00 | | 44 357.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 869.00 | 2 869.00 | | 2 869.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 226 773.00 | 3 226 773.00 | | 3 226 773.00 |
VW VAT | 468 281.00 | 468 281.00 | | 468 281.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 725 370.00 | 3 725 370.00 | | 3 725 370.00 |
