| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 348 529.00 | 50 498.00 | 298 031.00 | 348 529.00 |
BZ Other receivables | 15 924.00 | | 15 924.00 | 15 924.00 |
CD Marketable securities | 133 450.00 | | 133 450.00 | 133 450.00 |
CF Cash and cash equivalents | 1 479.00 | | 1 479.00 | 1 479.00 |
CJ TOTAL (II) | 499 382.00 | 50 498.00 | 448 884.00 | 499 382.00 |
CO Grand total (0 to V) | 499 382.00 | 50 498.00 | 448 884.00 | 499 382.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | 48 000.00 | | 48 000.00 |
DB Share, merger, contribution premiums, etc. | 516 061.00 | 516 061.00 | | 516 061.00 |
DH Retained earnings | -261 415.00 | -253 348.00 | | -261 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 844.00 | -8 067.00 | | -9 844.00 |
DL TOTAL (I) | 292 802.00 | 302 646.00 | | 292 802.00 |
DX Trade payables and related accounts | 6 400.00 | 6 400.00 | | 6 400.00 |
DY Tax and social security liabilities | 51 784.00 | 51 817.00 | | 51 784.00 |
EA Other liabilities | 97 898.00 | 97 898.00 | | 97 898.00 |
EC TOTAL (IV) | 156 082.00 | 156 114.00 | | 156 082.00 |
EE Grand total (I to V) | 448 884.00 | 458 760.00 | | 448 884.00 |
EG Accrued income and payables due within one year | 156 082.00 | 156 114.00 | | 156 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 478.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 304.00 | |
GF Total Operating Expenses (II) | | | 10 782.00 | |
GG - OPERATING RESULT (I - II) | | | -10 782.00 | |
GL Other interest and similar income | | | 938.00 | |
GP Total financial income (V) | | | 938.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 938.00 | 313.00 | | 938.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 782.00 | 8 380.00 | | 10 782.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 844.00 | -8 067.00 | | -9 844.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 49 194.00 | 1 304.00 | | 49 194.00 |
7B Total provisions for depreciation | 49 194.00 | 1 304.00 | | 49 194.00 |
7C Grand total | 49 194.00 | 1 304.00 | | 49 194.00 |
UE of which provisions and reversals: - Operating | | 1 304.00 | | |
| |
| 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 | 6 400.00 | 6 400.00 | | 6 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 97 898.00 | 97 898.00 | | 97 898.00 |
UX Other trade receivables | 348 529.00 | | | 348 529.00 |
VB VAT | 15 924.00 | | | 15 924.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 364 453.00 | 364 453.00 | | 364 453.00 |
VW VAT | 51 784.00 | 51 784.00 | | 51 784.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 082.00 | 156 082.00 | | 156 082.00 |
