| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 125 000.00 | | 125 000.00 | 125 000.00 |
AT Other tangible assets | 3 066.00 | 237.00 | 2 829.00 | 3 066.00 |
BJ TOTAL (I) | 3 066.00 | 237.00 | 2 829.00 | 3 066.00 |
BV Advances and down payments on orders | 265.00 | | 265.00 | 265.00 |
BX Customers and related accounts | 51 396.00 | | 51 396.00 | 51 396.00 |
BZ Other receivables | 38 794.00 | | 38 794.00 | 38 794.00 |
CH Prepaid expenses | 283.00 | | 283.00 | 283.00 |
CJ TOTAL (II) | 90 739.00 | | 90 739.00 | 90 739.00 |
CO Grand total (0 to V) | 218 806.00 | 237.00 | 218 569.00 | 218 806.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | | | 125 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 496.00 | | | -27 496.00 |
DL TOTAL (I) | 97 503.00 | | | 97 503.00 |
DU Loans and Debts from Credit Institutions (3) | 54.00 | | | 54.00 |
DX Trade payables and related accounts | 47 720.00 | | | 47 720.00 |
DY Tax and social security liabilities | 53 593.00 | | | 53 593.00 |
EA Other liabilities | 19 697.00 | | | 19 697.00 |
EC TOTAL (IV) | 121 065.00 | | | 121 065.00 |
EE Grand total (I to V) | 218 569.00 | | | 218 569.00 |
EG Accrued income and payables due within one year | 121 065.00 | | | 121 065.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 54.00 | | | 54.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 193 284.00 | | 193 284.00 | 193 284.00 |
FJ Net sales | 193 284.00 | | 193 284.00 | 193 284.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 914.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 195 208.00 | |
FS Purchases of goods (including customs duties) | | | 2 402.00 | |
FW Other purchases and external expenses | | | 54 546.00 | |
FX Taxes, duties, and similar payments | | | 3 179.00 | |
FY Salaries and Wages | | | 144 462.00 | |
FZ Social Security Contributions | | | 17 873.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 237.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 222 704.00 | |
GG - OPERATING RESULT (I - II) | | | -27 496.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 496.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 914.00 | | | 1 914.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 208.00 | | | 195 208.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 222 704.00 | | | 222 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 496.00 | | | -27 496.00 |
| |
| 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 | | | 3 066.00 | |
I4 DECREASES Grand Total | | | 3 066.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 066.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 066.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 237.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 237.00 | | |
| |
| 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 | 47 720.00 | 47 720.00 | | 47 720.00 |
8C Staff and Related Accounts | 24 911.00 | 24 911.00 | | 24 911.00 |
8D Social Security and Other Social Organizations | 11 786.00 | 11 786.00 | | 11 786.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 697.00 | 19 697.00 | | 19 697.00 |
UX Other trade receivables | 51 396.00 | 51 396.00 | | 51 396.00 |
VB VAT | 7 533.00 | 7 533.00 | | 7 533.00 |
VC Group and associates | 29 022.00 | 29 022.00 | | 29 022.00 |
VG Loans with a maturity of up to one year at origin | 54.00 | 54.00 | | 54.00 |
VQ Other Taxes, Duties, and Similar Debts | 295.00 | 295.00 | | 295.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 238.00 | 2 238.00 | | 2 238.00 |
VS Prepaid expenses | 283.00 | 283.00 | | 283.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 474.00 | 90 474.00 | | 90 474.00 |
VW VAT | 16 600.00 | 16 600.00 | | 16 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 065.00 | 121 065.00 | | 121 065.00 |
