| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 790.00 | | 2 790.00 | 2 790.00 |
BX Customers and related accounts | 97 614.00 | | 97 614.00 | 97 614.00 |
BZ Other receivables | 25 907.00 | | 25 907.00 | 25 907.00 |
CF Cash and cash equivalents | 93 974.00 | | 93 974.00 | 93 974.00 |
CJ TOTAL (II) | 217 495.00 | | 217 495.00 | 217 495.00 |
CO Grand total (0 to V) | 220 285.00 | | 220 285.00 | 220 285.00 |
CU Other investments | 2 790.00 | | 2 790.00 | 2 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 13 500.00 | | | 13 500.00 |
DH Retained earnings | 94 442.00 | | | 94 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 857.00 | | | -39 857.00 |
DL TOTAL (I) | 84 585.00 | | | 84 585.00 |
DX Trade payables and related accounts | 48 920.00 | | | 48 920.00 |
DY Tax and social security liabilities | 86 779.00 | | | 86 779.00 |
EC TOTAL (IV) | 135 700.00 | | | 135 700.00 |
EE Grand total (I to V) | 220 285.00 | | | 220 285.00 |
EG Accrued income and payables due within one year | 135 700.00 | | | 135 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 946 134.00 | | 946 134.00 | 946 134.00 |
FJ Net sales | 946 134.00 | | 946 134.00 | 946 134.00 |
FR Total operating income (I) | | | 946 134.00 | |
FW Other purchases and external expenses | | | 771 582.00 | |
FX Taxes, duties, and similar payments | | | 3 952.00 | |
FY Salaries and Wages | | | 144 870.00 | |
FZ Social Security Contributions | | | 64 796.00 | |
GF Total Operating Expenses (II) | | | 985 201.00 | |
GG - OPERATING RESULT (I - II) | | | -39 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 068.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 957.00 | | | 1 957.00 |
HD Total exceptional income (VII) | 1 957.00 | | | 1 957.00 |
HE Exceptional expenses on management operations | 2 746.00 | | | 2 746.00 |
HH Total exceptional expenses (VIII) | 2 746.00 | | | 2 746.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -789.00 | | | -789.00 |
HL TOTAL REVENUE (I + III + V + VII) | 948 090.00 | | | 948 090.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 987 947.00 | | | 987 947.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 857.00 | | | -39 857.00 |
| |
| 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 | 2 790.00 | | | 2 790.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 790.00 | |
I4 DECREASES Grand Total | | | 2 790.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 790.00 | | | 2 790.00 |
| |
| 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 | 48 920.00 | 48 920.00 | | 48 920.00 |
8C Staff and Related Accounts | 12 910.00 | 12 910.00 | | 12 910.00 |
8D Social Security and Other Social Organizations | 28 740.00 | 28 740.00 | | 28 740.00 |
UX Other trade receivables | 97 614.00 | 97 614.00 | | 97 614.00 |
UY Staff and related accounts | 12 329.00 | 12 329.00 | | 12 329.00 |
VB VAT | 13 579.00 | 13 579.00 | | 13 579.00 |
VQ Other Taxes, Duties, and Similar Debts | 37.00 | 37.00 | | 37.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 521.00 | 123 521.00 | | 123 521.00 |
VW VAT | 45 093.00 | 45 093.00 | | 45 093.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 700.00 | 135 700.00 | | 135 700.00 |
| |
| 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 | 3 952.00 | | | 3 952.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | | | 43.00 |
ST Other accounts | 213 144.00 | | | 213 144.00 |
YT Subcontracting | 558 395.00 | | | 558 395.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 952.00 | | | 3 952.00 |
ZE Dividends | 6 600.00 | | | 6 600.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 771 582.00 | | | 771 582.00 |
