| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 837.00 | 673.00 | 2 165.00 | 2 837.00 |
BJ TOTAL (I) | 2 837.00 | 673.00 | 2 165.00 | 2 837.00 |
BT Goods | 27 124.00 | | 27 124.00 | 27 124.00 |
BX Customers and related accounts | 341 339.00 | 97 697.00 | 243 642.00 | 341 339.00 |
BZ Other receivables | 53 280.00 | | 53 280.00 | 53 280.00 |
CF Cash and cash equivalents | 249 376.00 | | 249 376.00 | 249 376.00 |
CH Prepaid expenses | 9 455.00 | | 9 455.00 | 9 455.00 |
CJ TOTAL (II) | 680 574.00 | 97 697.00 | 582 877.00 | 680 574.00 |
CO Grand total (0 to V) | 683 412.00 | 98 370.00 | 585 042.00 | 683 412.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 375 000.00 | 375 000.00 | | 375 000.00 |
DD Legal reserve (1) | 448.00 | 448.00 | | 448.00 |
DH Retained earnings | -103 475.00 | -123 007.00 | | -103 475.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 745.00 | 19 532.00 | | 126 745.00 |
DL TOTAL (I) | 398 718.00 | 271 973.00 | | 398 718.00 |
DP Provisions for Risks | 116 293.00 | 116 293.00 | | 116 293.00 |
DR TOTAL (IV) | 116 293.00 | 116 293.00 | | 116 293.00 |
DX Trade payables and related accounts | 41 338.00 | 68 154.00 | | 41 338.00 |
DY Tax and social security liabilities | 16 860.00 | 13 592.00 | | 16 860.00 |
EA Other liabilities | 11 833.00 | 11 833.00 | | 11 833.00 |
EC TOTAL (IV) | 70 031.00 | 93 579.00 | | 70 031.00 |
EE Grand total (I to V) | 585 042.00 | 481 845.00 | | 585 042.00 |
EG Accrued income and payables due within one year | 70 031.00 | 93 579.00 | | 70 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 24 070.00 | | 24 070.00 | 24 070.00 |
FG Production sold - services | 471 566.00 | | 471 566.00 | 471 566.00 |
FJ Net sales | 495 636.00 | | 495 636.00 | 495 636.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 120.00 | |
FQ Other income | | | 419.00 | |
FR Total operating income (I) | | | 496 175.00 | |
FS Purchases of goods (including customs duties) | | | 41 012.00 | |
FT Inventory change (goods) | | | -12 351.00 | |
FW Other purchases and external expenses | | | 176 885.00 | |
FX Taxes, duties, and similar payments | | | 3 314.00 | |
FY Salaries and Wages | | | 113 294.00 | |
FZ Social Security Contributions | | | 46 578.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 673.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 25.00 | |
GF Total Operating Expenses (II) | | | 369 430.00 | |
GG - OPERATING RESULT (I - II) | | | 126 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 2 001.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HA Exceptional income from management transactions | | 932.00 | | |
HD Total exceptional income (VII) | | 932.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 932.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 496 175.00 | 491 257.00 | | 496 175.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 369 430.00 | 471 725.00 | | 369 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 745.00 | 19 532.00 | | 126 745.00 |
HP References: Equipment leasing | 600.00 | 600.00 | | 600.00 |
| |
| 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 | 1 370.00 | | 10 015.00 | 1 370.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 178.00 | | |
I4 DECREASES Grand Total | | 8 548.00 | 2 837.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 370.00 | 2 837.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 370.00 | | 2 837.00 | 1 370.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 7 178.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 370.00 | 673.00 | 1 370.00 | 1 370.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 370.00 | 673.00 | 1 370.00 | 1 370.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 116 293.00 | | | 116 293.00 |
6T Receivables | 97 697.00 | | | 97 697.00 |
7B Total provisions for depreciation | 97 697.00 | | | 97 697.00 |
7C Grand total | 213 991.00 | | | 213 991.00 |
| |
| 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 | 41 338.00 | 41 338.00 | | 41 338.00 |
8C Staff and Related Accounts | 5 538.00 | 5 538.00 | | 5 538.00 |
8D Social Security and Other Social Organizations | 9 074.00 | 9 074.00 | | 9 074.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 833.00 | 11 833.00 | | 11 833.00 |
UX Other trade receivables | 341 339.00 | | | 341 339.00 |
UY Staff and related accounts | 250.00 | | | 250.00 |
UZ Social Security, other social security organizations | 81.00 | | | 81.00 |
VB VAT | 52 949.00 | | | 52 949.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 248.00 | 2 248.00 | | 2 248.00 |
VS Prepaid expenses | 9 455.00 | | | 9 455.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 404 074.00 | 404 074.00 | | 404 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 031.00 | 70 031.00 | | 70 031.00 |
