| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 377 893.00 | | 377 893.00 | 377 893.00 |
BZ Other receivables | 437 260.00 | | 437 260.00 | 437 260.00 |
CJ TOTAL (II) | 437 260.00 | | 437 260.00 | 437 260.00 |
CO Grand total (0 to V) | 815 153.00 | | 815 153.00 | 815 153.00 |
CU Other investments | 377 893.00 | | 377 893.00 | 377 893.00 |
| |
| 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 |
DG Other reserves | 824 084.00 | 824 084.00 | | 824 084.00 |
DH Retained earnings | -164 858.00 | -128 260.00 | | -164 858.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63 391.00 | -36 598.00 | | -63 391.00 |
DL TOTAL (I) | 637 758.00 | 701 149.00 | | 637 758.00 |
DU Loans and Debts from Credit Institutions (3) | 7 099.00 | 2 518.00 | | 7 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 429.00 | 12 209.00 | | 11 429.00 |
DX Trade payables and related accounts | 102 292.00 | 43 824.00 | | 102 292.00 |
EA Other liabilities | 56 575.00 | 54 998.00 | | 56 575.00 |
EC TOTAL (IV) | 177 395.00 | 113 549.00 | | 177 395.00 |
EE Grand total (I to V) | 815 153.00 | 814 698.00 | | 815 153.00 |
EG Accrued income and payables due within one year | 177 395.00 | 113 549.00 | | 177 395.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 904.00 | 2 518.00 | | 6 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 59 696.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 59 860.00 | |
GG - OPERATING RESULT (I - II) | | | -59 860.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 2 281.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 250.00 | |
GU Total financial expenses (VI) | | | 1 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -63 391.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 36.00 | | |
HD Total exceptional income (VII) | | 36.00 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | 36.00 | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1 238.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 391.00 | 37 836.00 | | 63 391.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -63 391.00 | -36 598.00 | | -63 391.00 |
| |
| 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 | 377 888.00 | | 10.00 | 377 888.00 |
I3 DECREASES Total Financial Fixed Assets | | 5.00 | 377 893.00 | |
I4 DECREASES Grand Total | | 5.00 | 377 893.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 377 888.00 | | 10.00 | 377 888.00 |
| |
| 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 | 102 292.00 | 102 292.00 | | 102 292.00 |
8K Other liabilities (including liabilities related to repo transactions) | 56 575.00 | 56 575.00 | | 56 575.00 |
VB VAT | 19 931.00 | | | 19 931.00 |
VC Group and associates | 378 146.00 | | | 378 146.00 |
VG Loans with a maturity of up to one year at origin | 7 099.00 | 7 099.00 | | 7 099.00 |
VI Group and Associates | 11 429.00 | 11 429.00 | | 11 429.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39 184.00 | | | 39 184.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 437 260.00 | 437 260.00 | | 437 260.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 177 395.00 | 177 395.00 | | 177 395.00 |
