| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 290.00 | 992.00 | 1 297.00 | 2 290.00 |
AL Advances and down payments on intangible assets. | 17 304.00 | | 17 304.00 | 17 304.00 |
AR Technical installations, industrial equipment and tools | 21 926.00 | 5 894.00 | 16 031.00 | 21 926.00 |
AT Other tangible assets | 11 004.00 | 2 798.00 | 8 206.00 | 11 004.00 |
BH Other financial assets | 40 618.00 | | 40 618.00 | 40 618.00 |
BJ TOTAL (I) | 93 144.00 | 9 684.00 | 83 459.00 | 93 144.00 |
BX Customers and related accounts | 168 735.00 | | 168 735.00 | 168 735.00 |
BZ Other receivables | 18 383.00 | | 18 383.00 | 18 383.00 |
CF Cash and cash equivalents | 158 818.00 | | 158 818.00 | 158 818.00 |
CH Prepaid expenses | 778.00 | | 778.00 | 778.00 |
CJ TOTAL (II) | 346 715.00 | | 346 715.00 | 346 715.00 |
CO Grand total (0 to V) | 439 859.00 | 9 684.00 | 430 174.00 | 439 859.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DH Retained earnings | -445 531.00 | | | -445 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -227 174.00 | | | -227 174.00 |
DL TOTAL (I) | -622 706.00 | | | -622 706.00 |
DU Loans and Debts from Credit Institutions (3) | 100.00 | | | 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 931 669.00 | | | 931 669.00 |
DX Trade payables and related accounts | 56 098.00 | | | 56 098.00 |
DY Tax and social security liabilities | 65 012.00 | | | 65 012.00 |
EC TOTAL (IV) | 1 052 881.00 | | | 1 052 881.00 |
EE Grand total (I to V) | 430 174.00 | | | 430 174.00 |
EG Accrued income and payables due within one year | 1 052 881.00 | | | 1 052 881.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 100.00 | | | 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 511 153.00 | | 511 153.00 | 511 153.00 |
FJ Net sales | 511 153.00 | | 511 153.00 | 511 153.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 201.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 515 357.00 | |
FW Other purchases and external expenses | | | 481 079.00 | |
FX Taxes, duties, and similar payments | | | 23 400.00 | |
FY Salaries and Wages | | | 171 465.00 | |
FZ Social Security Contributions | | | 52 976.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 875.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 734 810.00 | |
GG - OPERATING RESULT (I - II) | | | -219 453.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 4 376.00 | |
GU Total financial expenses (VI) | | | 4 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -223 829.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 201.00 | | | 4 201.00 |
HF Exceptional expenses on capital transactions | 3 344.00 | | | 3 344.00 |
HH Total exceptional expenses (VIII) | 3 344.00 | | | 3 344.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 344.00 | | | -3 344.00 |
HL TOTAL REVENUE (I + III + V + VII) | 515 357.00 | | | 515 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 742 531.00 | | | 742 531.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -227 174.00 | | | -227 174.00 |
| |
| 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 | 96 772.00 | | 160.00 | 96 772.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 290.00 | | | 2 290.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 790.00 | 40 618.00 | |
I4 DECREASES Grand Total | | 3 790.00 | 93 142.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 290.00 | |
IO DECREASES Total including other intangible assets | | | 17 304.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 930.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 304.00 | | | 17 304.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 720.00 | | | 36 720.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 458.00 | | 160.00 | 40 458.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 254.00 | 5 874.00 | 445.00 | 4 254.00 |
CY DEPRECIATION Start-up, development, or research expenses | 534.00 | 458.00 | | 534.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 719.00 | 5 416.00 | 445.00 | 3 719.00 |
| |
| 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 | 56 098.00 | 56 098.00 | | 56 098.00 |
8C Staff and Related Accounts | 12 100.00 | 12 100.00 | | 12 100.00 |
8D Social Security and Other Social Organizations | 18 671.00 | 18 671.00 | | 18 671.00 |
UT Other financial assets | 40 618.00 | | 40 618.00 | 40 618.00 |
UX Other trade receivables | 168 735.00 | 168 735.00 | | 168 735.00 |
VB VAT | 14 829.00 | 14 829.00 | | 14 829.00 |
VH Loans with a maturity of more than one year at origin | 100.00 | 100.00 | | 100.00 |
VI Group and Associates | 931 669.00 | 931 669.00 | | 931 669.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 118.00 | 6 118.00 | | 6 118.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 553.00 | 3 553.00 | | 3 553.00 |
VS Prepaid expenses | 778.00 | 778.00 | | 778.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 228 513.00 | 187 895.00 | 40 618.00 | 228 513.00 |
VW VAT | 28 122.00 | 28 122.00 | | 28 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 052 878.00 | 1 052 878.00 | | 1 052 878.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 6.00 | | | 6.00 |
