| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 38 851.00 | 32 484.00 | 6 367.00 | 38 851.00 |
BZ Other receivables | 27 956.00 | | 27 956.00 | 27 956.00 |
CF Cash and cash equivalents | 84.00 | | 84.00 | 84.00 |
CJ TOTAL (II) | 66 891.00 | 32 484.00 | 34 407.00 | 66 891.00 |
CO Grand total (0 to V) | 66 891.00 | 32 484.00 | 34 407.00 | 66 891.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 222 000.00 | 222 000.00 | | 222 000.00 |
DH Retained earnings | -1 009 478.00 | -1 004 643.00 | | -1 009 478.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -633.00 | -4 834.00 | | -633.00 |
DL TOTAL (I) | -788 110.00 | -787 478.00 | | -788 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 636 582.00 | 636 382.00 | | 636 582.00 |
DX Trade payables and related accounts | 185 935.00 | 185 830.00 | | 185 935.00 |
EC TOTAL (IV) | 822 517.00 | 822 211.00 | | 822 517.00 |
EE Grand total (I to V) | 34 407.00 | 34 734.00 | | 34 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 474.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 633.00 | |
GG - OPERATING RESULT (I - II) | | | -633.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 633.00 | 4 834.00 | | 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -633.00 | -4 834.00 | | -633.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 32 484.00 | | | 32 484.00 |
7B Total provisions for depreciation | 32 484.00 | | | 32 484.00 |
7C Grand total | 32 484.00 | | | 32 484.00 |
| |
| 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 | 185 935.00 | 185 935.00 | | 185 935.00 |
VA Doubtful or disputed receivables | 38 851.00 | | | 38 851.00 |
VB VAT | 27 956.00 | | | 27 956.00 |
VI Group and Associates | 636 582.00 | 636 582.00 | | 636 582.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 807.00 | 27 956.00 | 38 851.00 | 66 807.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 822 517.00 | 822 517.00 | | 822 517.00 |
