| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350 105.00 | 346 000.00 | 4 105.00 | 350 105.00 |
BX Customers and related accounts | 1 040 504.00 | 643 939.00 | 396 565.00 | 1 040 504.00 |
BZ Other receivables | 35 179.00 | 29 051.00 | 6 128.00 | 35 179.00 |
CF Cash and cash equivalents | 36 174.00 | | 36 174.00 | 36 174.00 |
CJ TOTAL (II) | 1 111 856.00 | 672 990.00 | 438 867.00 | 1 111 856.00 |
CO Grand total (0 to V) | 1 461 961.00 | 1 018 990.00 | 442 972.00 | 1 461 961.00 |
CU Other investments | 350 105.00 | 346 000.00 | 4 105.00 | 350 105.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | -3 685 844.00 | -3 571 143.00 | | -3 685 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 019.00 | -114 702.00 | | 13 019.00 |
DL TOTAL (I) | -2 672 826.00 | -2 685 844.00 | | -2 672 826.00 |
DP Provisions for Risks | 12 594.00 | 53 594.00 | | 12 594.00 |
DR TOTAL (IV) | 12 594.00 | 53 594.00 | | 12 594.00 |
DX Trade payables and related accounts | 3 019 359.00 | 3 019 359.00 | | 3 019 359.00 |
DY Tax and social security liabilities | 6 785.00 | 759.00 | | 6 785.00 |
EA Other liabilities | 77 059.00 | 53 059.00 | | 77 059.00 |
EC TOTAL (IV) | 3 103 203.00 | 3 073 177.00 | | 3 103 203.00 |
EE Grand total (I to V) | 442 972.00 | 440 927.00 | | 442 972.00 |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 225.00 | |
FX Taxes, duties, and similar payments | | | 276.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 502.00 | |
GG - OPERATING RESULT (I - II) | | | -2 502.00 | |
GL Other interest and similar income | | | 2.00 | |
GM Reversals of provisions and transfers of expenses | | | 30 001.00 | |
GP Total financial income (V) | | | 30 003.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 30 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 41 000.00 | | | 41 000.00 |
HD Total exceptional income (VII) | 41 000.00 | | | 41 000.00 |
HE Exceptional expenses on management operations | 48 973.00 | | | 48 973.00 |
HG Exceptional depreciation and provisions | | 25 491.00 | | |
HH Total exceptional expenses (VIII) | 48 973.00 | 25 491.00 | | 48 973.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 973.00 | -25 491.00 | | -7 973.00 |
HK Income tax | 6 509.00 | | | 6 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 003.00 | 2 698.00 | | 71 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 985.00 | 117 399.00 | | 57 985.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 019.00 | -114 702.00 | | 13 019.00 |
| |
| 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 | 386 751.00 | | | 386 751.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350 105.00 | |
I4 DECREASES Grand Total | | 36 646.00 | 350 105.00 | |
IO DECREASES Total including other intangible assets | | 36 646.00 | | |
KD ACQUISITIONS Total including other intangible assets | 36 646.00 | | | 36 646.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 350 105.00 | | | 350 105.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 646.00 | | 36 646.00 | 36 646.00 |
PE DEPRECIATION Total including other intangible assets | 36 646.00 | | 36 646.00 | 36 646.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 53 594.00 | | 41 000.00 | 53 594.00 |
6T Receivables | 643 939.00 | | | 643 939.00 |
6X Other provisions for depreciation | 59 052.00 | | 30 001.00 | 59 052.00 |
7B Total provisions for depreciation | 1 048 991.00 | | 30 001.00 | 1 048 991.00 |
7C Grand total | 1 102 585.00 | | 71 001.00 | 1 102 585.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 019 359.00 | 3 019 359.00 | | 3 019 359.00 |
8E Income Taxes | 6 509.00 | 6 509.00 | | 6 509.00 |
UX Other trade receivables | 443 525.00 | | | 443 525.00 |
VA Doubtful or disputed receivables | 596 978.00 | | | 596 978.00 |
VB VAT | 850.00 | | | 850.00 |
VC Group and associates | 29 051.00 | | | 29 051.00 |
VI Group and Associates | 77 059.00 | 77 059.00 | | 77 059.00 |
VQ Other Taxes, Duties, and Similar Debts | 276.00 | 276.00 | | 276.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 278.00 | | | 5 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 103 203.00 | 3 103 203.00 | | 3 103 203.00 |
