| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 994.00 | 5 994.00 | | 5 994.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 5 994.00 | 5 994.00 | | 5 994.00 |
BX Customers and related accounts | 37 326.00 | | 37 326.00 | 37 326.00 |
BZ Other receivables | 15 244.00 | | 15 244.00 | 15 244.00 |
CF Cash and cash equivalents | 27 698.00 | | 27 698.00 | 27 698.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 80 267.00 | | 80 267.00 | 80 267.00 |
CN Currency translation adjustments (V) | 1 192.00 | | 1 192.00 | 1 192.00 |
CO Grand total (0 to V) | 87 454.00 | 5 994.00 | 81 459.00 | 87 454.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 151 000.00 | 151 000.00 | | 151 000.00 |
DH Retained earnings | -154 551.00 | -51 828.00 | | -154 551.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -125 823.00 | -102 723.00 | | -125 823.00 |
DL TOTAL (I) | -129 374.00 | -3 551.00 | | -129 374.00 |
DP Provisions for Risks | 1 192.00 | | | 1 192.00 |
DQ Provisions for Expenses | 18 931.00 | 6 384.00 | | 18 931.00 |
DR TOTAL (IV) | 20 124.00 | 6 384.00 | | 20 124.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 870.00 | | | 22 870.00 |
DX Trade payables and related accounts | 83 220.00 | 81 078.00 | | 83 220.00 |
DY Tax and social security liabilities | 83 921.00 | 88 660.00 | | 83 921.00 |
EA Other liabilities | 607.00 | 607.00 | | 607.00 |
EC TOTAL (IV) | 190 617.00 | 170 346.00 | | 190 617.00 |
ED (V) | 92.00 | 2 217.00 | | 92.00 |
EE Grand total (I to V) | 81 459.00 | 175 395.00 | | 81 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 770.00 | 369 870.00 | 396 640.00 | 26 770.00 |
FJ Net sales | 26 770.00 | 369 870.00 | 396 640.00 | 26 770.00 |
FQ Other income | | | 4 302.00 | |
FR Total operating income (I) | | | 400 942.00 | |
FW Other purchases and external expenses | | | 191 224.00 | |
FX Taxes, duties, and similar payments | | | 3 636.00 | |
FY Salaries and Wages | | | 218 408.00 | |
FZ Social Security Contributions | | | 95 096.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 820.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 13 740.00 | |
GE Other Expenses | | | 285.00 | |
GF Total Operating Expenses (II) | | | 523 207.00 | |
GG - OPERATING RESULT (I - II) | | | -122 265.00 | |
GK Income from other securities and fixed asset receivables | | | 201.00 | |
GN Positive exchange differences | | | 2 838.00 | |
GP Total financial income (V) | | | 3 039.00 | |
GR Interest and similar expenses | | | 46.00 | |
GS Negative differences of foreign exchange | | | 6 550.00 | |
GU Total financial expenses (VI) | | | 6 597.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -125 823.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 403 981.00 | 388 225.00 | | 403 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 529 804.00 | 490 948.00 | | 529 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -125 823.00 | -102 723.00 | | -125 823.00 |
| |
| 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 | 15 840.00 | | | 15 840.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 846.00 | | |
I4 DECREASES Grand Total | | 9 846.00 | 5 994.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 994.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 994.00 | | | 5 994.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 846.00 | | | 9 846.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 175.00 | 820.00 | | 5 175.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 175.00 | 820.00 | | 5 175.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 6 384.00 | 13 740.00 | | 6 384.00 |
7C Grand total | 6 384.00 | 13 740.00 | | 6 384.00 |
UE of which provisions and reversals: - Operating | | 13 740.00 | | |
| |
| 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 | 83 220.00 | 83 220.00 | | 83 220.00 |
8C Staff and Related Accounts | 43 232.00 | 43 232.00 | | 43 232.00 |
8D Social Security and Other Social Organizations | 38 767.00 | 38 767.00 | | 38 767.00 |
8K Other liabilities (including liabilities related to repo transactions) | 607.00 | 607.00 | | 607.00 |
UX Other trade receivables | 37 326.00 | | | 37 326.00 |
VB VAT | 1 952.00 | | | 1 952.00 |
VI Group and Associates | 22 870.00 | 22 870.00 | | 22 870.00 |
VM Income taxes | 12 391.00 | | | 12 391.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 922.00 | 1 922.00 | | 1 922.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 901.00 | | | 901.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 569.00 | 52 569.00 | | 52 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 617.00 | 190 617.00 | | 190 617.00 |
