| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 525.00 | | 1 525.00 | 1 525.00 |
BJ TOTAL (I) | 1 525.00 | | 1 525.00 | 1 525.00 |
BX Customers and related accounts | 1 558 267.00 | | 1 558 267.00 | 1 558 267.00 |
BZ Other receivables | 4 969.00 | | 4 969.00 | 4 969.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 563 237.00 | | 1 563 237.00 | 1 563 237.00 |
CN Currency translation adjustments (V) | 287 308.00 | | 287 308.00 | 287 308.00 |
CO Grand total (0 to V) | 1 852 069.00 | | 1 852 069.00 | 1 852 069.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 111.00 | 1 111.00 | | 1 111.00 |
DG Other reserves | 7 596.00 | 19 647.00 | | 7 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 520.00 | -12 051.00 | | -10 520.00 |
DL TOTAL (I) | 8 188.00 | 18 708.00 | | 8 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 893.00 | 5 025.00 | | 11 893.00 |
DX Trade payables and related accounts | 1 530 066.00 | 1 468 957.00 | | 1 530 066.00 |
DY Tax and social security liabilities | 137.00 | 493.00 | | 137.00 |
EA Other liabilities | 6 000.00 | 6 000.00 | | 6 000.00 |
EC TOTAL (IV) | 1 548 096.00 | 1 480 474.00 | | 1 548 096.00 |
ED (V) | 295 785.00 | 231 147.00 | | 295 785.00 |
EE Grand total (I to V) | 1 852 069.00 | 1 730 329.00 | | 1 852 069.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 579.00 | |
FX Taxes, duties, and similar payments | | | 56.00 | |
GF Total Operating Expenses (II) | | | 10 635.00 | |
GG - OPERATING RESULT (I - II) | | | -10 635.00 | |
GP Total financial income (V) | | | 115.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 115.00 | 5.00 | | 115.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 635.00 | 12 056.00 | | 10 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 520.00 | -12 051.00 | | -10 520.00 |
| |
| 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 | 1 525.00 | | | 1 525.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 525.00 | |
I4 DECREASES Grand Total | | | 1 525.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 525.00 | | | 1 525.00 |
| |
| 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 | 1 530 066.00 | 1 530 066.00 | | 1 530 066.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 893.00 | 17 893.00 | | 17 893.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 563 237.00 | 1 563 237.00 | | 1 563 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 548 096.00 | 1 548 096.00 | | 1 548 096.00 |
