| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 5 564.00 | 5 564.00 | | 5 564.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 5 564.00 | 5 564.00 | | 5 564.00 |
BZ Other receivables | 1 266 014.00 | 66 233.00 | 1 199 781.00 | 1 266 014.00 |
CF Cash and cash equivalents | 50 556.00 | | 50 556.00 | 50 556.00 |
CH Prepaid expenses | 794.00 | | 794.00 | 794.00 |
CJ TOTAL (II) | 1 317 364.00 | 66 233.00 | 1 251 131.00 | 1 317 364.00 |
CO Grand total (0 to V) | 1 322 927.00 | 71 796.00 | 1 251 131.00 | 1 322 927.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 77 000.00 | 77 000.00 | | 77 000.00 |
DC Revaluation differences | 6.00 | | | 6.00 |
DD Legal reserve (1) | 7 700.00 | 7 700.00 | | 7 700.00 |
DG Other reserves | 515 119.00 | 360 432.00 | | 515 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 494.00 | 154 686.00 | | -12 494.00 |
DL TOTAL (I) | 587 325.00 | 599 819.00 | | 587 325.00 |
DP Provisions for Risks | 340 000.00 | | | 340 000.00 |
DQ Provisions for Expenses | 340.00 | 657.00 | | 340.00 |
DR TOTAL (IV) | 340 340.00 | 657.00 | | 340 340.00 |
DX Trade payables and related accounts | 167 809.00 | 129 257.00 | | 167 809.00 |
DY Tax and social security liabilities | 121 231.00 | 215 562.00 | | 121 231.00 |
EA Other liabilities | 34 427.00 | 109 279.00 | | 34 427.00 |
EC TOTAL (IV) | 323 467.00 | 454 098.00 | | 323 467.00 |
EE Grand total (I to V) | 1 251 131.00 | 1 054 574.00 | | 1 251 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 242 162.00 | | 1 242 162.00 | 1 242 162.00 |
FJ Net sales | 1 242 162.00 | | 1 242 162.00 | 1 242 162.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 399.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 1 247 576.00 | |
FW Other purchases and external expenses | | | 339 505.00 | |
FX Taxes, duties, and similar payments | | | 50 188.00 | |
FY Salaries and Wages | | | 344 053.00 | |
FZ Social Security Contributions | | | 119 475.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 66 233.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 340 000.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 1 259 461.00 | |
GG - OPERATING RESULT (I - II) | | | -11 885.00 | |
GR Interest and similar expenses | | | 108.00 | |
GU Total financial expenses (VI) | | | 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 501.00 | 65 068.00 | | 501.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 247 576.00 | 1 161 219.00 | | 1 247 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 260 070.00 | 1 006 533.00 | | 1 260 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 494.00 | 154 686.00 | | -12 494.00 |
| |
| 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 | 5 776.00 | | | 5 776.00 |
I3 DECREASES Total Financial Fixed Assets | 212.00 | | | 212.00 |
I4 DECREASES Grand Total | 212.00 | | 5 564.00 | 212.00 |
IY DECREASES Total Tangible Fixed Assets | | | 5 564.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 564.00 | | | 5 564.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 212.00 | | | 212.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 564.00 | | | 5 564.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 564.00 | | | 5 564.00 |
| |
| 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 | 657.00 | 340 000.00 | 317.00 | 657.00 |
6X Other provisions for depreciation | | 66 233.00 | | |
7B Total provisions for depreciation | | 66 233.00 | | |
7C Grand total | 657.00 | 406 233.00 | 317.00 | 657.00 |
| |
| 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 | 167 809.00 | 167 809.00 | | 167 809.00 |
8C Staff and Related Accounts | 62 590.00 | 62 590.00 | | 62 590.00 |
8D Social Security and Other Social Organizations | 49 937.00 | 49 937.00 | | 49 937.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34 427.00 | 34 427.00 | | 34 427.00 |
UY Staff and related accounts | 21 561.00 | 21 561.00 | | 21 561.00 |
VM Income taxes | 61 081.00 | 61 081.00 | | 61 081.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 705.00 | 8 705.00 | | 8 705.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 183 372.00 | 1 183 372.00 | | 1 183 372.00 |
VS Prepaid expenses | 794.00 | 794.00 | | 794.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 266 808.00 | 1 266 808.00 | | 1 266 808.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 323 467.00 | 323 467.00 | | 323 467.00 |
