| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 23 356.00 | | 23 356.00 | 23 356.00 |
BJ TOTAL (I) | 4 263 526.00 | | 4 263 526.00 | 4 263 526.00 |
BX Customers and related accounts | 538 848.00 | | 538 848.00 | 538 848.00 |
BZ Other receivables | 2 305 726.00 | | 2 305 726.00 | 2 305 726.00 |
CF Cash and cash equivalents | 1 400 360.00 | | 1 400 360.00 | 1 400 360.00 |
CJ TOTAL (II) | 4 244 935.00 | | 4 244 935.00 | 4 244 935.00 |
CO Grand total (0 to V) | 8 508 462.00 | | 8 508 462.00 | 8 508 462.00 |
CU Other investments | 4 240 170.00 | | 4 240 170.00 | 4 240 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 079 210.00 | 2 079 210.00 | | 2 079 210.00 |
DB Share, merger, contribution premiums, etc. | 2 160 960.00 | 2 160 960.00 | | 2 160 960.00 |
DG Other reserves | | 6.00 | | |
DH Retained earnings | -128 227.00 | -95 224.00 | | -128 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -159 745.00 | -33 003.00 | | -159 745.00 |
DL TOTAL (I) | 3 952 197.00 | 4 111 942.00 | | 3 952 197.00 |
DU Loans and Debts from Credit Institutions (3) | 293.00 | 379.00 | | 293.00 |
DX Trade payables and related accounts | 2 385 800.00 | 2 104 721.00 | | 2 385 800.00 |
DY Tax and social security liabilities | 143 357.00 | 70 756.00 | | 143 357.00 |
EA Other liabilities | 2 026 812.00 | 4 010 532.00 | | 2 026 812.00 |
EC TOTAL (IV) | 4 556 264.00 | 6 186 389.00 | | 4 556 264.00 |
EE Grand total (I to V) | 8 508 462.00 | 10 298 332.00 | | 8 508 462.00 |
EG Accrued income and payables due within one year | 4 556 264.00 | 6 186 389.00 | | 4 556 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 371 202.00 | 458 659.00 | 829 861.00 | 371 202.00 |
FJ Net sales | 371 202.00 | 458 659.00 | 829 861.00 | 371 202.00 |
FN Capitalized production | | | 23 356.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 812.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 861 037.00 | |
FW Other purchases and external expenses | | | 945 058.00 | |
FX Taxes, duties, and similar payments | | | 8 039.00 | |
FY Salaries and Wages | | | 326 618.00 | |
FZ Social Security Contributions | | | 124 290.00 | |
GE Other Expenses | | | 2 248.00 | |
GF Total Operating Expenses (II) | | | 1 406 255.00 | |
GG - OPERATING RESULT (I - II) | | | -545 218.00 | |
GR Interest and similar expenses | | | 3 602.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 3 602.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -548 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 812.00 | | | 7 812.00 |
HA Exceptional income from management transactions | | 6.00 | | |
HD Total exceptional income (VII) | | 6.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6.00 | | |
HK Income tax | -389 075.00 | -1 277 294.00 | | -389 075.00 |
HL TOTAL REVENUE (I + III + V + VII) | 861 037.00 | 3 332 770.00 | | 861 037.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 020 782.00 | 3 365 773.00 | | 1 020 782.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -159 745.00 | -33 003.00 | | -159 745.00 |
| |
| 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 | 4 240 170.00 | | 23 356.00 | 4 240 170.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 240 170.00 | |
I4 DECREASES Grand Total | | | 4 263 526.00 | |
IO DECREASES Total including other intangible assets | | | 23 356.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 23 356.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 240 170.00 | | | 4 240 170.00 |
| |
| 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 | 2 385 800.00 | 2 385 800.00 | | 2 385 800.00 |
8C Staff and Related Accounts | 6 260.00 | 6 260.00 | | 6 260.00 |
8D Social Security and Other Social Organizations | 54 268.00 | 54 268.00 | | 54 268.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 026 812.00 | 2 026 812.00 | | 2 026 812.00 |
UX Other trade receivables | 538 848.00 | 538 848.00 | | 538 848.00 |
UZ Social Security, other social security organizations | 1 030.00 | 1 030.00 | | 1 030.00 |
VB VAT | 638 196.00 | 638 196.00 | | 638 196.00 |
VG Loans with a maturity of up to one year at origin | 293.00 | 293.00 | | 293.00 |
VM Income taxes | 1 666 369.00 | 1 666 369.00 | | 1 666 369.00 |
VP Miscellaneous | 130.00 | 130.00 | | 130.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 058.00 | 2 058.00 | | 2 058.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 844 574.00 | 2 844 574.00 | | 2 844 574.00 |
VW VAT | 80 769.00 | 80 769.00 | | 80 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 556 264.00 | 4 556 264.00 | | 4 556 264.00 |
