| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 23 199.00 | 19 397.00 | 3 801.00 | 23 199.00 |
BZ Other receivables | 623 308.00 | | 623 308.00 | 623 308.00 |
CJ TOTAL (II) | 646 508.00 | 19 397.00 | 627 110.00 | 646 508.00 |
CO Grand total (0 to V) | 646 508.00 | 19 397.00 | 627 110.00 | 646 508.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 252 009.00 | 84 298.00 | | 252 009.00 |
DL TOTAL (I) | 253 009.00 | 85 298.00 | | 253 009.00 |
DP Provisions for Risks | 351 273.00 | 601 273.00 | | 351 273.00 |
DR TOTAL (IV) | 351 273.00 | 601 273.00 | | 351 273.00 |
DX Trade payables and related accounts | 2 125.00 | 6 906.00 | | 2 125.00 |
DY Tax and social security liabilities | 3 801.00 | 3 801.00 | | 3 801.00 |
EA Other liabilities | 16 899.00 | 21 902.00 | | 16 899.00 |
EC TOTAL (IV) | 22 827.00 | 32 611.00 | | 22 827.00 |
EE Grand total (I to V) | 627 110.00 | 719 182.00 | | 627 110.00 |
| |
| 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 | | | 250 000.00 | |
FQ Other income | | | 2 341.00 | |
FR Total operating income (I) | | | 252 341.00 | |
FW Other purchases and external expenses | | | 170.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 332.00 | |
GG - OPERATING RESULT (I - II) | | | 252 009.00 | |
GL Other interest and similar income | | | -1.00 | |
GP Total financial income (V) | | | -1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 252 009.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 252 341.00 | 184 390.00 | | 252 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 332.00 | 100 092.00 | | 332.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 252 009.00 | 84 298.00 | | 252 009.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 601 273.00 | | 250 000.00 | 601 273.00 |
6T Receivables | 19 398.00 | | | 19 398.00 |
7B Total provisions for depreciation | 19 398.00 | | | 19 398.00 |
7C Grand total | 620 671.00 | | 250 000.00 | 620 671.00 |
UE of which provisions and reversals: - Operating | | | 250 000.00 | |
| |
| 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 | 2 125.00 | 2 125.00 | | 2 125.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 899.00 | 16 899.00 | | 16 899.00 |
UX Other trade receivables | 23 199.00 | | | 23 199.00 |
VB VAT | 330.00 | | | 330.00 |
VC Group and associates | 622 978.00 | | | 622 978.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 646 508.00 | 646 508.00 | | 646 508.00 |
VW VAT | 3 801.00 | 3 801.00 | | 3 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 827.00 | 22 827.00 | | 22 827.00 |
