| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
CD Marketable securities | 30 001 134.00 | | 30 001 134.00 | 30 001 134.00 |
CF Cash and cash equivalents | 56 185.00 | | 56 185.00 | 56 185.00 |
CJ TOTAL (II) | 30 061 034.00 | | 30 061 034.00 | 30 061 034.00 |
CO Grand total (0 to V) | 30 061 034.00 | | 30 061 034.00 | 30 061 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 616.00 | 1 616.00 | | 1 616.00 |
DG Other reserves | 5 045.00 | 5 045.00 | | 5 045.00 |
DH Retained earnings | -62 108.00 | | | -62 108.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -336 832.00 | -62 108.00 | | -336 832.00 |
DL TOTAL (I) | -392 278.00 | -55 447.00 | | -392 278.00 |
EC TOTAL (IV) | 30 453 313.00 | 30 073 148.00 | | 30 453 313.00 |
EE Grand total (I to V) | 30 061 034.00 | 30 017 701.00 | | 30 061 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 41 880.00 | |
FR Total operating income (I) | | | 41 880.00 | |
FW Other purchases and external expenses | | | 23 600.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 23 667.00 | |
GG - OPERATING RESULT (I - II) | | | 18 213.00 | |
GR Interest and similar expenses | | | 355 045.00 | |
GU Total financial expenses (VI) | | | 355 045.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -355 045.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -336 832.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41 880.00 | 41 880.00 | | 41 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 378 712.00 | 103 988.00 | | 378 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -336 832.00 | -62 108.00 | | -336 832.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 41 880.00 | | 41 880.00 | 41 880.00 |
7B Total provisions for depreciation | 41 880.00 | | 41 880.00 | 41 880.00 |
7C Grand total | 41 880.00 | | 41 880.00 | 41 880.00 |
UE of which provisions and reversals: - Operating | | | 41 880.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 3 715.00 | | | 3 715.00 |
VG Loans with a maturity of up to one year at origin | 28 169.00 | 28 169.00 | | 28 169.00 |
VH Loans with a maturity of more than one year at origin | 30 000 000.00 | 30 000 000.00 | | 30 000 000.00 |
VI Group and Associates | 425 144.00 | 425 144.00 | | 425 144.00 |
VJ Loans taken out during the year | 30 000 000.00 | | | 30 000 000.00 |
VK Loans repaid during the year | 30 000 000.00 | | | 30 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 715.00 | 3 715.00 | | 3 715.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 453 313.00 | 30 453 313.00 | | 30 453 313.00 |
