| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 705.00 | | 1 705.00 | 1 705.00 |
BJ TOTAL (I) | 1 705.00 | | 1 705.00 | 1 705.00 |
BZ Other receivables | 1 516 579.00 | | 1 516 579.00 | 1 516 579.00 |
CF Cash and cash equivalents | 1 718.00 | | 1 718.00 | 1 718.00 |
CH Prepaid expenses | 228 182.00 | | 228 182.00 | 228 182.00 |
CJ TOTAL (II) | 1 746 480.00 | | 1 746 480.00 | 1 746 480.00 |
CO Grand total (0 to V) | 1 748 186.00 | | 1 748 186.00 | 1 748 186.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 8 283.00 | 8 283.00 | | 8 283.00 |
DH Retained earnings | 795 646.00 | 897 858.00 | | 795 646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 535.00 | -102 211.00 | | -28 535.00 |
DL TOTAL (I) | 791 393.00 | 819 929.00 | | 791 393.00 |
DX Trade payables and related accounts | 864 346.00 | 836 988.00 | | 864 346.00 |
DY Tax and social security liabilities | 78 392.00 | 78 109.00 | | 78 392.00 |
EA Other liabilities | 14 053.00 | 40 374.00 | | 14 053.00 |
EC TOTAL (IV) | 956 792.00 | 955 472.00 | | 956 792.00 |
EE Grand total (I to V) | 1 748 186.00 | 1 775 402.00 | | 1 748 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 136.00 | |
FX Taxes, duties, and similar payments | | | 5 398.00 | |
FY Salaries and Wages | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 28 535.00 | |
GG - OPERATING RESULT (I - II) | | | -28 535.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 49.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 193.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 535.00 | 102 405.00 | | 28 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 535.00 | -102 211.00 | | -28 535.00 |
| |
| 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 | 1 705.00 | | | 1 705.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 705.00 | |
I4 DECREASES Grand Total | | | 1 705.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 705.00 | | | 1 705.00 |
| |
| 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 | 864 346.00 | 864 346.00 | | 864 346.00 |
UT Other financial assets | 1 705.00 | 1 705.00 | | 1 705.00 |
VB VAT | 588 680.00 | | | 588 680.00 |
VC Group and associates | 927 597.00 | | | 927 597.00 |
VI Group and Associates | 14 053.00 | 14 053.00 | | 14 053.00 |
VQ Other Taxes, Duties, and Similar Debts | 77 794.00 | 77 794.00 | | 77 794.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | | | 300.00 |
VS Prepaid expenses | 228 182.00 | | | 228 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 746 467.00 | 1 746 467.00 | | 1 746 467.00 |
VW VAT | 598.00 | 598.00 | | 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 956 792.00 | 956 792.00 | | 956 792.00 |
