| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 248 493.00 | | 248 493.00 | 248 493.00 |
BZ Other receivables | 93 327.00 | 85 820.00 | 7 507.00 | 93 327.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 268.00 | | 268.00 | 268.00 |
CJ TOTAL (II) | 342 087.00 | 85 820.00 | 256 267.00 | 342 087.00 |
CO Grand total (0 to V) | 342 087.00 | 85 820.00 | 256 267.00 | 342 087.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 73 500.00 | 73 500.00 | | 73 500.00 |
DH Retained earnings | -349 387.00 | -319 997.00 | | -349 387.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 378.00 | -29 390.00 | | -18 378.00 |
DL TOTAL (I) | -294 265.00 | -275 887.00 | | -294 265.00 |
DP Provisions for Risks | 252 770.00 | 252 770.00 | | 252 770.00 |
DR TOTAL (IV) | 252 770.00 | 252 770.00 | | 252 770.00 |
DV Miscellaneous Loans and Financial Debts (4) | 248 280.00 | 231 747.00 | | 248 280.00 |
DX Trade payables and related accounts | 8 760.00 | 17 852.00 | | 8 760.00 |
DY Tax and social security liabilities | 40 723.00 | 44 665.00 | | 40 723.00 |
EC TOTAL (IV) | 297 763.00 | 294 264.00 | | 297 763.00 |
EE Grand total (I to V) | 256 267.00 | 271 147.00 | | 256 267.00 |
EG Accrued income and payables due within one year | 297 763.00 | 294 264.00 | | 297 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 13 631.00 | |
FX Taxes, duties, and similar payments | | | 214.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 13 845.00 | |
GG - OPERATING RESULT (I - II) | | | -13 845.00 | |
GL Other interest and similar income | | | 285.00 | |
GP Total financial income (V) | | | 285.00 | |
GR Interest and similar expenses | | | 4 819.00 | |
GU Total financial expenses (VI) | | | 4 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 534.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4 912.00 | | |
HH Total exceptional expenses (VIII) | | 4 912.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 912.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 285.00 | 6 522.00 | | 285.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 663.00 | 35 912.00 | | 18 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 378.00 | -29 390.00 | | -18 378.00 |
| |
| 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 | 252 770.00 | | | 252 770.00 |
6X Other provisions for depreciation | 85 820.00 | | | 85 820.00 |
7B Total provisions for depreciation | 85 820.00 | | | 85 820.00 |
7C Grand total | 338 590.00 | | | 338 590.00 |
| |
| 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 | 8 760.00 | 8 760.00 | | 8 760.00 |
UX Other trade receivables | 248 493.00 | | | 248 493.00 |
VB VAT | 3 883.00 | | | 3 883.00 |
VI Group and Associates | 248 280.00 | 248 280.00 | | 248 280.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 89 444.00 | | | 89 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 341 820.00 | 341 820.00 | | 341 820.00 |
VW VAT | 40 723.00 | 40 723.00 | | 40 723.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 297 763.00 | 297 763.00 | | 297 763.00 |
