| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 8.00 | | 8.00 | 8.00 |
BD Other fixed assets | 1 137.00 | | 1 137.00 | 1 137.00 |
BJ TOTAL (I) | 33 019.00 | | 33 019.00 | 33 019.00 |
BX Customers and related accounts | 455 857.00 | 125 274.00 | 330 583.00 | 455 857.00 |
BZ Other receivables | 54 167.00 | | 54 167.00 | 54 167.00 |
CF Cash and cash equivalents | 94 557.00 | | 94 557.00 | 94 557.00 |
CJ TOTAL (II) | 604 581.00 | 125 274.00 | 479 307.00 | 604 581.00 |
CO Grand total (0 to V) | 637 599.00 | 125 274.00 | 512 325.00 | 637 599.00 |
CU Other investments | 31 874.00 | | 31 874.00 | 31 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 574.00 | 4 574.00 | | 4 574.00 |
DH Retained earnings | 369 668.00 | 368 554.00 | | 369 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 108.00 | 1 114.00 | | 1 108.00 |
DL TOTAL (I) | 421 084.00 | 419 976.00 | | 421 084.00 |
DU Loans and Debts from Credit Institutions (3) | 57.00 | 54.00 | | 57.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 783.00 | 2 783.00 | | 2 783.00 |
DX Trade payables and related accounts | 1 000.00 | 1 000.00 | | 1 000.00 |
DY Tax and social security liabilities | 78 687.00 | 87 904.00 | | 78 687.00 |
EA Other liabilities | 8 714.00 | 8 714.00 | | 8 714.00 |
EC TOTAL (IV) | 91 241.00 | 100 454.00 | | 91 241.00 |
EE Grand total (I to V) | 512 325.00 | 520 430.00 | | 512 325.00 |
EG Accrued income and payables due within one year | 91 241.00 | 100 454.00 | | 91 241.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 57.00 | 54.00 | | 57.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 765.00 | | 54 765.00 | 54 765.00 |
FJ Net sales | 54 765.00 | | 54 765.00 | 54 765.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 54 767.00 | |
FW Other purchases and external expenses | | | 2 804.00 | |
FX Taxes, duties, and similar payments | | | 477.00 | |
FY Salaries and Wages | | | 35 347.00 | |
FZ Social Security Contributions | | | 13 058.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 51 693.00 | |
GG - OPERATING RESULT (I - II) | | | 3 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 075.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HA Exceptional income from management transactions | | 114.00 | | |
HD Total exceptional income (VII) | | 114.00 | | |
HE Exceptional expenses on management operations | 1 772.00 | | | 1 772.00 |
HH Total exceptional expenses (VIII) | 1 772.00 | | | 1 772.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 772.00 | 114.00 | | -1 772.00 |
HK Income tax | 195.00 | 197.00 | | 195.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 767.00 | 50 411.00 | | 54 767.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 660.00 | 49 297.00 | | 53 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 108.00 | 1 114.00 | | 1 108.00 |
| |
| 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 | 39 655.00 | | | 39 655.00 |
I3 DECREASES Total Financial Fixed Assets | | | 33 011.00 | |
I4 DECREASES Grand Total | | 6 636.00 | 33 019.00 | |
IO DECREASES Total including other intangible assets | | 3 784.00 | 8.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 852.00 | | |
KD ACQUISITIONS Total including other intangible assets | 3 792.00 | | | 3 792.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 852.00 | | | 2 852.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 011.00 | | | 33 011.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 636.00 | | 6 636.00 | 6 636.00 |
PE DEPRECIATION Total including other intangible assets | 3 784.00 | | 3 784.00 | 3 784.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 852.00 | | 2 852.00 | 2 852.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 125 274.00 | | | 125 274.00 |
7B Total provisions for depreciation | 125 274.00 | | | 125 274.00 |
7C Grand total | 125 274.00 | | | 125 274.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8D Social Security and Other Social Organizations | 1 861.00 | 1 861.00 | | 1 861.00 |
8E Income Taxes | 195.00 | 195.00 | | 195.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 714.00 | 8 714.00 | | 8 714.00 |
UX Other trade receivables | 306 030.00 | 306 030.00 | | 306 030.00 |
VA Doubtful or disputed receivables | 149 827.00 | | 149 827.00 | 149 827.00 |
VB VAT | 167.00 | 167.00 | | 167.00 |
VG Loans with a maturity of up to one year at origin | 57.00 | 57.00 | | 57.00 |
VI Group and Associates | 2 783.00 | 2 783.00 | | 2 783.00 |
VQ Other Taxes, Duties, and Similar Debts | 387.00 | 387.00 | | 387.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54 000.00 | 54 000.00 | | 54 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 510 024.00 | 360 196.00 | 149 827.00 | 510 024.00 |
VW VAT | 76 244.00 | 76 244.00 | | 76 244.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 241.00 | 91 241.00 | | 91 241.00 |
