| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 832.00 | 1 602.00 | 229.00 | 1 832.00 |
BJ TOTAL (I) | 1 832.00 | 1 602.00 | 229.00 | 1 832.00 |
BX Customers and related accounts | 3 129.00 | | 3 129.00 | 3 129.00 |
BZ Other receivables | 105 255.00 | | 105 255.00 | 105 255.00 |
CF Cash and cash equivalents | 1 042.00 | | 1 042.00 | 1 042.00 |
CJ TOTAL (II) | 109 428.00 | | 109 428.00 | 109 428.00 |
CO Grand total (0 to V) | 111 260.00 | 1 602.00 | 109 657.00 | 111 260.00 |
| |
| 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 | 220 353.00 | 220 353.00 | | 220 353.00 |
DH Retained earnings | -228 339.00 | -149 219.00 | | -228 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 736.00 | -79 119.00 | | 3 736.00 |
DL TOTAL (I) | 6 750.00 | 3 014.00 | | 6 750.00 |
DQ Provisions for Expenses | 27 054.00 | 18 656.00 | | 27 054.00 |
DR TOTAL (IV) | 27 054.00 | 18 656.00 | | 27 054.00 |
DX Trade payables and related accounts | 28 907.00 | 43 541.00 | | 28 907.00 |
DY Tax and social security liabilities | 46 945.00 | 49 626.00 | | 46 945.00 |
EA Other liabilities | | 396.00 | | |
EC TOTAL (IV) | 75 853.00 | 93 564.00 | | 75 853.00 |
EE Grand total (I to V) | 109 657.00 | 115 234.00 | | 109 657.00 |
EG Accrued income and payables due within one year | 75 853.00 | 93 564.00 | | 75 853.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 305 212.00 | | 305 212.00 | 305 212.00 |
FJ Net sales | 305 212.00 | | 305 212.00 | 305 212.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 523.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 321 743.00 | |
FU Purchases of raw materials and other supplies | | | 36 426.00 | |
FW Other purchases and external expenses | | | 148 363.00 | |
FX Taxes, duties, and similar payments | | | 4 834.00 | |
FY Salaries and Wages | | | 156 038.00 | |
FZ Social Security Contributions | | | 55 990.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 610.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 8 398.00 | |
GE Other Expenses | | | 2 750.00 | |
GF Total Operating Expenses (II) | | | 413 412.00 | |
GG - OPERATING RESULT (I - II) | | | -91 668.00 | |
GL Other interest and similar income | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 668.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 13 785.00 | | | 13 785.00 |
HA Exceptional income from management transactions | 647.00 | 771.00 | | 647.00 |
HD Total exceptional income (VII) | 647.00 | 771.00 | | 647.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 647.00 | 771.00 | | 647.00 |
HK Income tax | -24 757.00 | -31 306.00 | | -24 757.00 |
HL TOTAL REVENUE (I + III + V + VII) | 392 391.00 | 429 650.00 | | 392 391.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 388 655.00 | 508 770.00 | | 388 655.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 736.00 | -79 119.00 | | 3 736.00 |
| |
| 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 | 1 832.00 | | | 1 832.00 |
I4 DECREASES Grand Total | | | 1 832.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 832.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 832.00 | | | 1 832.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 992.00 | 610.00 | | 992.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 992.00 | 610.00 | | 992.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 18 656.00 | 8 398.00 | | 18 656.00 |
6T Receivables | 2 738.00 | | 2 738.00 | 2 738.00 |
7B Total provisions for depreciation | 2 738.00 | | 2 738.00 | 2 738.00 |
7C Grand total | 21 394.00 | 8 398.00 | 2 738.00 | 21 394.00 |
UE of which provisions and reversals: - Operating | | 8 398.00 | 2 738.00 | |
| |
| 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 | 28 907.00 | 28 907.00 | | 28 907.00 |
8C Staff and Related Accounts | 19 825.00 | 19 825.00 | | 19 825.00 |
8D Social Security and Other Social Organizations | 18 425.00 | 18 425.00 | | 18 425.00 |
UX Other trade receivables | 3 129.00 | 3 129.00 | | 3 129.00 |
UY Staff and related accounts | 712.00 | 712.00 | | 712.00 |
VB VAT | 4 125.00 | 4 125.00 | | 4 125.00 |
VC Group and associates | 94 706.00 | 94 706.00 | | 94 706.00 |
VP Miscellaneous | 5 376.00 | 5 376.00 | | 5 376.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 678.00 | 2 678.00 | | 2 678.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 334.00 | 334.00 | | 334.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 385.00 | 108 385.00 | | 108 385.00 |
VW VAT | 6 016.00 | 6 016.00 | | 6 016.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 853.00 | 75 853.00 | | 75 853.00 |
| |
| 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 | 2 865.00 | 2 141.00 | | 2 865.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 67 133.00 | 94 733.00 | | 67 133.00 |
ST Other accounts | 5 770.00 | 9 452.00 | | 5 770.00 |
XQ Rental, rental and co-ownership charges | 7 070.00 | 7 564.00 | | 7 070.00 |
YT Subcontracting | 66 566.00 | 122 191.00 | | 66 566.00 |
YU External personnel | 1 822.00 | | | 1 822.00 |
YW Business tax | 1 969.00 | 258.00 | | 1 969.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 834.00 | 2 399.00 | | 4 834.00 |
YY Amount of VAT collected | 67 088.00 | 88 895.00 | | 67 088.00 |
YZ Total deductible VAT on goods and services | 26 952.00 | 42 726.00 | | 26 952.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 148 363.00 | 233 941.00 | | 148 363.00 |
| |
| 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 | 4.00 | | | 4.00 |
