| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 580.00 | 580.00 | | 580.00 |
AT Other tangible assets | 4 796.00 | 3 788.00 | 1 008.00 | 4 796.00 |
BJ TOTAL (I) | 5 376.00 | 4 368.00 | 1 008.00 | 5 376.00 |
BX Customers and related accounts | 5 069.00 | | 5 069.00 | 5 069.00 |
BZ Other receivables | 30 231.00 | | 30 231.00 | 30 231.00 |
CF Cash and cash equivalents | 83 700.00 | | 83 700.00 | 83 700.00 |
CJ TOTAL (II) | 119 000.00 | | 119 000.00 | 119 000.00 |
CO Grand total (0 to V) | 124 376.00 | 4 368.00 | 120 008.00 | 124 376.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 30 150.00 | 19 283.00 | | 30 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 378.00 | 10 867.00 | | -30 378.00 |
DL TOTAL (I) | 8 572.00 | 38 950.00 | | 8 572.00 |
DU Loans and Debts from Credit Institutions (3) | 40 000.00 | | | 40 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42.00 | 276.00 | | 42.00 |
DX Trade payables and related accounts | 9 378.00 | 14 278.00 | | 9 378.00 |
DY Tax and social security liabilities | 61 946.00 | 57 704.00 | | 61 946.00 |
EA Other liabilities | 70.00 | | | 70.00 |
EC TOTAL (IV) | 111 436.00 | 72 258.00 | | 111 436.00 |
EE Grand total (I to V) | 120 008.00 | 111 208.00 | | 120 008.00 |
EG Accrued income and payables due within one year | 71 436.00 | 72 258.00 | | 71 436.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 279 233.00 | | 279 233.00 | 279 233.00 |
FJ Net sales | 279 233.00 | | 279 233.00 | 279 233.00 |
FO Operating subsidies | | | 7 250.00 | |
FR Total operating income (I) | | | 286 484.00 | |
FW Other purchases and external expenses | | | 247 952.00 | |
FX Taxes, duties, and similar payments | | | 7 616.00 | |
FY Salaries and Wages | | | 55 762.00 | |
FZ Social Security Contributions | | | 5 067.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 375.00 | |
GF Total Operating Expenses (II) | | | 316 772.00 | |
GG - OPERATING RESULT (I - II) | | | -30 288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 064.00 | 39 887.00 | | 5 064.00 |
HE Exceptional expenses on management operations | 90.00 | 541.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 541.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -541.00 | | -90.00 |
HK Income tax | | 1 661.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 286 484.00 | 420 112.00 | | 286 484.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 316 862.00 | 409 245.00 | | 316 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 378.00 | 10 867.00 | | -30 378.00 |
| |
| 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 | 4 844.00 | | 533.00 | 4 844.00 |
I4 DECREASES Grand Total | | | 5 376.00 | |
IO DECREASES Total including other intangible assets | | | 580.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 796.00 | |
KD ACQUISITIONS Total including other intangible assets | 580.00 | | | 580.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 264.00 | | 533.00 | 4 264.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 993.00 | 375.00 | | 3 993.00 |
PE DEPRECIATION Total including other intangible assets | 580.00 | | | 580.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 413.00 | 375.00 | | 3 413.00 |
| |
| 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 | 9 378.00 | 9 378.00 | | 9 378.00 |
8C Staff and Related Accounts | 415.00 | 415.00 | | 415.00 |
8D Social Security and Other Social Organizations | 6.00 | 6.00 | | 6.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70.00 | 70.00 | | 70.00 |
UX Other trade receivables | 5 069.00 | 5 069.00 | | 5 069.00 |
VB VAT | 25 228.00 | 25 228.00 | | 25 228.00 |
VH Loans with a maturity of more than one year at origin | 40 000.00 | | 40 000.00 | 40 000.00 |
VI Group and Associates | 42.00 | 42.00 | | 42.00 |
VJ Loans taken out during the year | 40 000.00 | | | 40 000.00 |
VP Miscellaneous | 1 250.00 | 1 250.00 | | 1 250.00 |
VQ Other Taxes, Duties, and Similar Debts | 50 557.00 | 50 557.00 | | 50 557.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 753.00 | 3 753.00 | | 3 753.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 300.00 | 35 300.00 | | 35 300.00 |
VW VAT | 10 969.00 | 10 969.00 | | 10 969.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 436.00 | 71 436.00 | 40 000.00 | 111 436.00 |
