| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 839.00 | 3 612.00 | 2 227.00 | 5 839.00 |
AT Other tangible assets | 8 361.00 | 6 358.00 | 2 003.00 | 8 361.00 |
BH Other financial assets | 3 740.00 | | 3 740.00 | 3 740.00 |
BJ TOTAL (I) | 17 941.00 | 9 970.00 | 7 971.00 | 17 941.00 |
BX Customers and related accounts | 48 494.00 | | 48 494.00 | 48 494.00 |
BZ Other receivables | 42 782.00 | | 42 782.00 | 42 782.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 540.00 | | 540.00 | 540.00 |
CJ TOTAL (II) | 91 817.00 | | 91 817.00 | 91 817.00 |
CO Grand total (0 to V) | 109 757.00 | 9 970.00 | 99 787.00 | 109 757.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -98 929.00 | -87 784.00 | | -98 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 026.00 | -11 145.00 | | 22 026.00 |
DL TOTAL (I) | -66 403.00 | -88 429.00 | | -66 403.00 |
DP Provisions for Risks | 28 019.00 | 14 021.00 | | 28 019.00 |
DR TOTAL (IV) | 28 019.00 | 14 021.00 | | 28 019.00 |
DX Trade payables and related accounts | 26 033.00 | 28 231.00 | | 26 033.00 |
DY Tax and social security liabilities | 101 833.00 | 136 088.00 | | 101 833.00 |
EA Other liabilities | 1 418.00 | 57.00 | | 1 418.00 |
EC TOTAL (IV) | 138 171.00 | 164 376.00 | | 138 171.00 |
EE Grand total (I to V) | 99 787.00 | 89 968.00 | | 99 787.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 552 137.00 | 552 137.00 | |
FJ Net sales | | 552 137.00 | 552 137.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 198.00 | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 558 358.00 | |
FW Other purchases and external expenses | | | 205 426.00 | |
FX Taxes, duties, and similar payments | | | 6 509.00 | |
FY Salaries and Wages | | | 250 562.00 | |
FZ Social Security Contributions | | | 39 557.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 20 030.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 526 094.00 | |
GG - OPERATING RESULT (I - II) | | | 32 264.00 | |
GR Interest and similar expenses | | | 822.00 | |
GU Total financial expenses (VI) | | | 822.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -822.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 182.00 | | |
HB Exceptional income from capital transactions | 153.00 | | | 153.00 |
HD Total exceptional income (VII) | 153.00 | 3 182.00 | | 153.00 |
HE Exceptional expenses on management operations | 9 416.00 | 16 440.00 | | 9 416.00 |
HF Exceptional expenses on capital transactions | 153.00 | | | 153.00 |
HH Total exceptional expenses (VIII) | 9 569.00 | 16 440.00 | | 9 569.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 416.00 | -13 258.00 | | -9 416.00 |
HL TOTAL REVENUE (I + III + V + VII) | 558 511.00 | 572 375.00 | | 558 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 536 485.00 | 583 520.00 | | 536 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 026.00 | -11 145.00 | | 22 026.00 |
| |
| 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 | 16 414.00 | | 1 680.00 | 16 414.00 |
I3 DECREASES Total Financial Fixed Assets | | 153.00 | 3 740.00 | |
I4 DECREASES Grand Total | | 153.00 | 17 941.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 201.00 | | | 14 201.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 213.00 | | 1 680.00 | 2 213.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 970.00 | 4 000.00 | | 5 970.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 970.00 | 4 000.00 | | 5 970.00 |
| |
| 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 | 14 021.00 | 20 030.00 | 6 031.00 | 14 021.00 |
7C Grand total | 14 021.00 | 20 030.00 | 6 031.00 | 14 021.00 |
UE of which provisions and reversals: - Operating | | 20 030.00 | 6 031.00 | |
| |
| 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 | 26 033.00 | 26 033.00 | | 26 033.00 |
8C Staff and Related Accounts | 29 120.00 | 29 120.00 | | 29 120.00 |
8D Social Security and Other Social Organizations | 33 418.00 | 33 418.00 | | 33 418.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 418.00 | 1 418.00 | | 1 418.00 |
UT Other financial assets | 3 740.00 | 3 740.00 | | 3 740.00 |
UX Other trade receivables | 48 494.00 | | | 48 494.00 |
UY Staff and related accounts | 16 580.00 | | | 16 580.00 |
VB VAT | 500.00 | | | 500.00 |
VG Loans with a maturity of up to one year at origin | 8 887.00 | 8 887.00 | | 8 887.00 |
VM Income taxes | 12 341.00 | | | 12 341.00 |
VQ Other Taxes, Duties, and Similar Debts | 267.00 | 267.00 | | 267.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 362.00 | | | 13 362.00 |
VS Prepaid expenses | 540.00 | | | 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 557.00 | 95 557.00 | 138 171.00 | 95 557.00 |
VW VAT | 39 028.00 | 39 028.00 | | 39 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 138 171.00 | 138 171.00 | | 138 171.00 |
