| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 763.00 | 6 190.00 | 2 573.00 | 8 763.00 |
BH Other financial assets | 41 064.00 | | 41 064.00 | 41 064.00 |
BJ TOTAL (I) | 49 827.00 | 6 190.00 | 43 637.00 | 49 827.00 |
BX Customers and related accounts | 397 750.00 | 3 740.00 | 394 010.00 | 397 750.00 |
BZ Other receivables | 33 668.00 | | 33 668.00 | 33 668.00 |
CF Cash and cash equivalents | 77 087.00 | | 77 087.00 | 77 087.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 508 504.00 | 3 740.00 | 504 764.00 | 508 504.00 |
CO Grand total (0 to V) | 558 331.00 | 9 930.00 | 548 401.00 | 558 331.00 |
CP Shares due in less than one year | 41 064.00 | | | 41 064.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -594 908.00 | -22 580.00 | | -594 908.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 345.00 | -572 328.00 | | -7 345.00 |
DL TOTAL (I) | -552 253.00 | -544 908.00 | | -552 253.00 |
DU Loans and Debts from Credit Institutions (3) | 50 000.00 | 50 000.00 | | 50 000.00 |
DX Trade payables and related accounts | 853 206.00 | 611 252.00 | | 853 206.00 |
DY Tax and social security liabilities | 197 449.00 | 129 339.00 | | 197 449.00 |
EA Other liabilities | | 1 848.00 | | |
EC TOTAL (IV) | 1 100 654.00 | 792 439.00 | | 1 100 654.00 |
EE Grand total (I to V) | 548 401.00 | 247 531.00 | | 548 401.00 |
EG Accrued income and payables due within one year | 1 100 654.00 | 792 439.00 | | 1 100 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 070 394.00 | | 1 070 394.00 | 1 070 394.00 |
FJ Net sales | 1 070 394.00 | | 1 070 394.00 | 1 070 394.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 022.00 | |
FQ Other income | | | 141.00 | |
FR Total operating income (I) | | | 1 080 557.00 | |
FW Other purchases and external expenses | | | 580 633.00 | |
FX Taxes, duties, and similar payments | | | 6 546.00 | |
FY Salaries and Wages | | | 342 323.00 | |
FZ Social Security Contributions | | | 164 490.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 877.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 094 871.00 | |
GG - OPERATING RESULT (I - II) | | | -14 314.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 216.00 | |
GS Negative differences of foreign exchange | | | 20.00 | |
GU Total financial expenses (VI) | | | 236.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 022.00 | 2 689.00 | | 10 022.00 |
HA Exceptional income from management transactions | 7 330.00 | 2 196.00 | | 7 330.00 |
HD Total exceptional income (VII) | 7 330.00 | 2 196.00 | | 7 330.00 |
HE Exceptional expenses on management operations | 124.00 | 7 488.00 | | 124.00 |
HH Total exceptional expenses (VIII) | 124.00 | 7 488.00 | | 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 205.00 | -5 291.00 | | 7 205.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 087 886.00 | 545 995.00 | | 1 087 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 095 231.00 | 1 118 322.00 | | 1 095 231.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 345.00 | -572 328.00 | | -7 345.00 |
| |
| 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 | 48 203.00 | | 1 624.00 | 48 203.00 |
I3 DECREASES Total Financial Fixed Assets | | | 41 064.00 | |
I4 DECREASES Grand Total | | | 49 827.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 763.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 763.00 | | | 8 763.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 441.00 | | 1 624.00 | 39 441.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 313.00 | 877.00 | | 5 313.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 313.00 | 877.00 | | 5 313.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 740.00 | | | 3 740.00 |
7B Total provisions for depreciation | 3 740.00 | | | 3 740.00 |
7C Grand total | 3 740.00 | | | 3 740.00 |
| |
| 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 | 853 206.00 | 853 206.00 | | 853 206.00 |
8C Staff and Related Accounts | 52 642.00 | 52 642.00 | | 52 642.00 |
8D Social Security and Other Social Organizations | 45 173.00 | 45 173.00 | | 45 173.00 |
UT Other financial assets | 41 064.00 | 41 064.00 | | 41 064.00 |
UX Other trade receivables | 394 010.00 | 394 010.00 | | 394 010.00 |
VA Doubtful or disputed receivables | 3 740.00 | 3 740.00 | | 3 740.00 |
VB VAT | 29 762.00 | 29 762.00 | | 29 762.00 |
VH Loans with a maturity of more than one year at origin | 50 000.00 | 50 000.00 | | 50 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 001.00 | 6 001.00 | | 6 001.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 906.00 | 3 906.00 | | 3 906.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 472 482.00 | 472 482.00 | | 472 482.00 |
VW VAT | 93 633.00 | 93 633.00 | | 93 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 100 654.00 | 1 100 654.00 | | 1 100 654.00 |
| |
| 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 | 5 140.00 | 7 924.00 | | 5 140.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 469 992.00 | 448 193.00 | | 469 992.00 |
ST Other accounts | 51 105.00 | 48 658.00 | | 51 105.00 |
XQ Rental, rental and co-ownership charges | 59 535.00 | 59 927.00 | | 59 535.00 |
YW Business tax | 1 406.00 | 1 413.00 | | 1 406.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 546.00 | 9 337.00 | | 6 546.00 |
YY Amount of VAT collected | 205 908.00 | 125 850.00 | | 205 908.00 |
YZ Total deductible VAT on goods and services | 14 421.00 | 12 582.00 | | 14 421.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 580 633.00 | 556 778.00 | | 580 633.00 |
