| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 6 000.00 | | 6 000.00 | 6 000.00 |
AR Technical installations, industrial equipment and tools | | 34.00 | -34.00 | |
AT Other tangible assets | 9 596.00 | 2 605.00 | 6 991.00 | 9 596.00 |
BJ TOTAL (I) | 9 596.00 | 2 639.00 | 6 957.00 | 9 596.00 |
BX Customers and related accounts | 43 168.00 | | 43 168.00 | 43 168.00 |
BZ Other receivables | 25 780.00 | | 25 780.00 | 25 780.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 68 948.00 | | 68 948.00 | 68 948.00 |
CO Grand total (0 to V) | 84 544.00 | 2 639.00 | 81 905.00 | 84 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 9 419.00 | 9 419.00 | | 9 419.00 |
DH Retained earnings | -143 941.00 | -136 354.00 | | -143 941.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 170.00 | -7 588.00 | | -6 170.00 |
DL TOTAL (I) | -132 442.00 | -126 272.00 | | -132 442.00 |
DP Provisions for Risks | 48 000.00 | 48 000.00 | | 48 000.00 |
DR TOTAL (IV) | 48 000.00 | 48 000.00 | | 48 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 186.00 | | | 1 186.00 |
DV Miscellaneous Loans and Financial Debts (4) | 261.00 | 246.00 | | 261.00 |
DX Trade payables and related accounts | 11 293.00 | 9 860.00 | | 11 293.00 |
DY Tax and social security liabilities | 67 682.00 | 58 804.00 | | 67 682.00 |
EA Other liabilities | 85 925.00 | 99 208.00 | | 85 925.00 |
EC TOTAL (IV) | 166 347.00 | 168 119.00 | | 166 347.00 |
EE Grand total (I to V) | 81 905.00 | 89 846.00 | | 81 905.00 |
EG Accrued income and payables due within one year | 166 347.00 | 168 119.00 | | 166 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 217 814.00 | | 217 814.00 | 217 814.00 |
FJ Net sales | 217 814.00 | | 217 814.00 | 217 814.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 281.00 | |
FQ Other income | | | 65.00 | |
FR Total operating income (I) | | | 218 160.00 | |
FW Other purchases and external expenses | | | 28 296.00 | |
FX Taxes, duties, and similar payments | | | 3 554.00 | |
FY Salaries and Wages | | | 163 867.00 | |
FZ Social Security Contributions | | | 26 934.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 948.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 224 606.00 | |
GG - OPERATING RESULT (I - II) | | | -6 446.00 | |
GL Other interest and similar income | | | 60.00 | |
GP Total financial income (V) | | | 60.00 | |
GR Interest and similar expenses | | | 34.00 | |
GU Total financial expenses (VI) | | | 34.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 430.00 | 2 819.00 | | 430.00 |
HD Total exceptional income (VII) | 430.00 | 2 819.00 | | 430.00 |
HE Exceptional expenses on management operations | 180.00 | | | 180.00 |
HH Total exceptional expenses (VIII) | 180.00 | | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 250.00 | 2 819.00 | | 250.00 |
HL TOTAL REVENUE (I + III + V + VII) | 218 650.00 | 221 285.00 | | 218 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 224 820.00 | 228 873.00 | | 224 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 170.00 | -7 588.00 | | -6 170.00 |
| |
| 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 | 10 731.00 | | 5 049.00 | 10 731.00 |
I4 DECREASES Grand Total | | 6 185.00 | 9 596.00 | |
IO DECREASES Total including other intangible assets | | 1 500.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 4 685.00 | 9 596.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 500.00 | | | 1 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 231.00 | | 5 049.00 | 9 231.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 876.00 | 1 948.00 | 6 185.00 | 6 876.00 |
PE DEPRECIATION Total including other intangible assets | 1 500.00 | | 1 500.00 | 1 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 376.00 | 1 948.00 | 4 685.00 | 5 376.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 48 000.00 | | | 48 000.00 |
7C Grand total | 48 000.00 | | | 48 000.00 |
| |
| 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 | 11 293.00 | 11 293.00 | | 11 293.00 |
8C Staff and Related Accounts | 36 850.00 | 36 850.00 | | 36 850.00 |
8D Social Security and Other Social Organizations | 17 496.00 | 17 496.00 | | 17 496.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85 925.00 | 85 925.00 | | 85 925.00 |
UX Other trade receivables | 43 168.00 | | | 43 168.00 |
UY Staff and related accounts | 8 418.00 | | | 8 418.00 |
VB VAT | 3 991.00 | | | 3 991.00 |
VG Loans with a maturity of up to one year at origin | 1 186.00 | 1 186.00 | | 1 186.00 |
VI Group and Associates | 261.00 | 261.00 | | 261.00 |
VM Income taxes | 7 216.00 | | | 7 216.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 099.00 | 2 099.00 | | 2 099.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 155.00 | | | 6 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 948.00 | 68 948.00 | | 68 948.00 |
VW VAT | 11 237.00 | 11 237.00 | | 11 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 166 347.00 | 166 347.00 | | 166 347.00 |
