| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 857.00 | 30 857.00 | | 30 857.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 30 917.00 | 30 857.00 | 60.00 | 30 917.00 |
BX Customers and related accounts | 93 089.00 | | 93 089.00 | 93 089.00 |
BZ Other receivables | 28 643.00 | | 28 643.00 | 28 643.00 |
CF Cash and cash equivalents | 34 300.00 | | 34 300.00 | 34 300.00 |
CJ TOTAL (II) | 156 032.00 | | 156 032.00 | 156 032.00 |
CO Grand total (0 to V) | 186 949.00 | 30 857.00 | 156 092.00 | 186 949.00 |
CP Shares due in less than one year | 60.00 | | | 60.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -48 107.00 | -39 139.00 | | -48 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 340.00 | -8 968.00 | | -12 340.00 |
DL TOTAL (I) | 49 553.00 | 61 893.00 | | 49 553.00 |
DU Loans and Debts from Credit Institutions (3) | 74 133.00 | 80 133.00 | | 74 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 226.00 | 521.00 | | 226.00 |
DX Trade payables and related accounts | 18 893.00 | 15 921.00 | | 18 893.00 |
DY Tax and social security liabilities | 13 287.00 | 20 109.00 | | 13 287.00 |
EC TOTAL (IV) | 106 539.00 | 116 684.00 | | 106 539.00 |
EE Grand total (I to V) | 156 092.00 | 178 577.00 | | 156 092.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 133.00 | 20 133.00 | | 14 133.00 |
EI Including equity loans | 226.00 | | | 226.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 000.00 | | 75 000.00 | 75 000.00 |
FJ Net sales | 75 000.00 | | 75 000.00 | 75 000.00 |
FQ Other income | | | 57.00 | |
FR Total operating income (I) | | | 75 057.00 | |
FW Other purchases and external expenses | | | 47 958.00 | |
FX Taxes, duties, and similar payments | | | 979.00 | |
FY Salaries and Wages | | | 25 847.00 | |
FZ Social Security Contributions | | | 10 532.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 513.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 86 830.00 | |
GG - OPERATING RESULT (I - II) | | | -11 773.00 | |
GR Interest and similar expenses | | | 396.00 | |
GU Total financial expenses (VI) | | | 396.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -396.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 33 556.00 | | |
HD Total exceptional income (VII) | | 33 556.00 | | |
HE Exceptional expenses on management operations | 170.00 | 179.00 | | 170.00 |
HH Total exceptional expenses (VIII) | 170.00 | 179.00 | | 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -170.00 | 33 377.00 | | -170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 057.00 | 159 079.00 | | 75 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 397.00 | 168 046.00 | | 87 397.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 340.00 | -8 968.00 | | -12 340.00 |
| |
| 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 | 30 917.00 | | | 30 917.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60.00 | |
I4 DECREASES Grand Total | | | 30 917.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 857.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 857.00 | | | 30 857.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60.00 | | | 60.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 344.00 | 1 513.00 | | 29 344.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 344.00 | 1 513.00 | | 29 344.00 |
| |
| 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 | 18 893.00 | 18 893.00 | | 18 893.00 |
8C Staff and Related Accounts | 389.00 | 389.00 | | 389.00 |
8D Social Security and Other Social Organizations | 4 788.00 | 4 788.00 | | 4 788.00 |
UT Other financial assets | 60.00 | 60.00 | | 60.00 |
UX Other trade receivables | 93 089.00 | 93 089.00 | | 93 089.00 |
UY Staff and related accounts | 79.00 | 79.00 | | 79.00 |
VB VAT | 429.00 | 429.00 | | 429.00 |
VG Loans with a maturity of up to one year at origin | 14 133.00 | 14 133.00 | | 14 133.00 |
VH Loans with a maturity of more than one year at origin | 60 000.00 | 60 000.00 | | 60 000.00 |
VI Group and Associates | 226.00 | 226.00 | | 226.00 |
VP Miscellaneous | 131.00 | 131.00 | | 131.00 |
VQ Other Taxes, Duties, and Similar Debts | 110.00 | 110.00 | | 110.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 004.00 | 28 004.00 | | 28 004.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 792.00 | 121 792.00 | | 121 792.00 |
VW VAT | 8 000.00 | 8 000.00 | | 8 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 539.00 | 106 539.00 | | 106 539.00 |
