| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 425.00 | 4 425.00 | | 4 425.00 |
AT Other tangible assets | 6 814.00 | 6 814.00 | | 6 814.00 |
BJ TOTAL (I) | 11 239.00 | 11 239.00 | | 11 239.00 |
BZ Other receivables | 547 459.00 | | 547 459.00 | 547 459.00 |
CF Cash and cash equivalents | 24 066.00 | | 24 066.00 | 24 066.00 |
CJ TOTAL (II) | 571 525.00 | | 571 525.00 | 571 525.00 |
CO Grand total (0 to V) | 582 764.00 | 11 239.00 | 571 525.00 | 582 764.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DF Regulated reserves (1) | 6.00 | 6.00 | | 6.00 |
DG Other reserves | 195 421.00 | 192 803.00 | | 195 421.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 005.00 | 2 618.00 | | 4 005.00 |
DL TOTAL (I) | 241 355.00 | 237 351.00 | | 241 355.00 |
DX Trade payables and related accounts | 329 476.00 | 329 476.00 | | 329 476.00 |
DY Tax and social security liabilities | 694.00 | | | 694.00 |
EC TOTAL (IV) | 330 170.00 | 329 476.00 | | 330 170.00 |
EE Grand total (I to V) | 571 525.00 | 566 826.00 | | 571 525.00 |
EG Accrued income and payables due within one year | 330 170.00 | 329 476.00 | | 330 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 538.00 | |
GF Total Operating Expenses (II) | | | 3 538.00 | |
GG - OPERATING RESULT (I - II) | | | -3 538.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 664.00 | |
GP Total financial income (V) | | | 9 664.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 9 664.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 126.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 700.00 | | |
HD Total exceptional income (VII) | | 700.00 | | |
HE Exceptional expenses on management operations | 119.00 | | | 119.00 |
HH Total exceptional expenses (VIII) | 119.00 | | | 119.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -119.00 | 700.00 | | -119.00 |
HK Income tax | 2 002.00 | 1 309.00 | | 2 002.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 664.00 | 10 160.00 | | 9 664.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 659.00 | 7 542.00 | | 5 659.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 005.00 | 2 618.00 | | 4 005.00 |
| |
| 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 | 11 239.00 | | | 11 239.00 |
I4 DECREASES Grand Total | | | 11 239.00 | |
IO DECREASES Total including other intangible assets | | | 4 425.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 814.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 425.00 | | | 4 425.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 814.00 | | | 6 814.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 239.00 | | | 11 239.00 |
PE DEPRECIATION Total including other intangible assets | 4 425.00 | | | 4 425.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 814.00 | | | 6 814.00 |
| |
| 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 | 329 476.00 | 329 476.00 | | 329 476.00 |
8E Income Taxes | 694.00 | 694.00 | | 694.00 |
VB VAT | 55 752.00 | | | 55 752.00 |
VC Group and associates | 491 524.00 | | | 491 524.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 183.00 | | | 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 547 459.00 | 547 459.00 | | 547 459.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 330 170.00 | 330 170.00 | | 330 170.00 |
