| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 199 672.00 | 198 395.00 | 1 277.00 | 199 672.00 |
BZ Other receivables | 813 456.00 | | 813 456.00 | 813 456.00 |
CJ TOTAL (II) | 1 013 129.00 | 198 395.00 | 814 734.00 | 1 013 129.00 |
CO Grand total (0 to V) | 1 014 129.00 | 198 395.00 | 815 734.00 | 1 014 129.00 |
CU Other investments | 1 001.00 | | 1 000.00 | 1 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 250.00 | 14 250.00 | | 14 250.00 |
DB Share, merger, contribution premiums, etc. | 6 781.00 | 6 781.00 | | 6 781.00 |
DD Legal reserve (1) | 1 425.00 | 1 425.00 | | 1 425.00 |
DG Other reserves | 53 070.00 | 69 755.00 | | 53 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 808.00 | -16 685.00 | | -18 808.00 |
DL TOTAL (I) | 56 719.00 | 75 527.00 | | 56 719.00 |
DP Provisions for Risks | 25 000.00 | 74 000.00 | | 25 000.00 |
DR TOTAL (IV) | 25 000.00 | 74 000.00 | | 25 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 12.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 719 428.00 | 1 666 199.00 | | 719 428.00 |
DX Trade payables and related accounts | 14 586.00 | 9 186.00 | | 14 586.00 |
DY Tax and social security liabilities | | 402.00 | | |
EC TOTAL (IV) | 734 014.00 | 1 675 801.00 | | 734 014.00 |
EE Grand total (I to V) | 815 734.00 | 1 825 328.00 | | 815 734.00 |
EI Including equity loans | 719 428.00 | | | 719 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 55 511.00 | |
FR Total operating income (I) | | | 55 512.00 | |
FW Other purchases and external expenses | | | 35 854.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 39 689.00 | |
FZ Social Security Contributions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GF Total Operating Expenses (II) | | | 75 543.00 | |
GG - OPERATING RESULT (I - II) | | | -20 031.00 | |
GL Other interest and similar income | | | 30 438.00 | |
GP Total financial income (V) | | | 30 438.00 | |
GR Interest and similar expenses | | | 29 050.00 | |
GU Total financial expenses (VI) | | | 29 050.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 388.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 8 139.00 | | |
HD Total exceptional income (VII) | | 8 139.00 | | |
HE Exceptional expenses on management operations | 165.00 | 1 749.00 | | 165.00 |
HH Total exceptional expenses (VIII) | 165.00 | 1 749.00 | | 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -165.00 | 6 389.00 | | -165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 950.00 | 57 997.00 | | 85 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 758.00 | 74 682.00 | | 104 758.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 808.00 | -16 685.00 | | -18 808.00 |
| |
| 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 | 1 859.00 | | | 1 859.00 |
I3 DECREASES Total Financial Fixed Assets | 859.00 | | 1 000.00 | 859.00 |
I4 DECREASES Grand Total | 859.00 | | 1 000.00 | 859.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 859.00 | | | 1 859.00 |
| |
| 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 | 74 000.00 | | 49 000.00 | 74 000.00 |
6T Receivables | 198 395.00 | | | 198 395.00 |
7B Total provisions for depreciation | 198 395.00 | | | 198 395.00 |
7C Grand total | 272 395.00 | | 49 000.00 | 272 395.00 |
UE of which provisions and reversals: - Operating | | | 19 000.00 | |
| |
| 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 | 14 586.00 | 14 586.00 | | 14 586.00 |
VA Doubtful or disputed receivables | 199 672.00 | | | 199 672.00 |
VB VAT | 10 119.00 | | | 10 119.00 |
VC Group and associates | 802 478.00 | | | 802 478.00 |
VI Group and Associates | 719 428.00 | 719 428.00 | | 719 428.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 859.00 | | | 859.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 013 129.00 | 1 013 129.00 | | 1 013 129.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 734 014.00 | 734 014.00 | | 734 014.00 |
