| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 948.00 | 1 948.00 | | 1 948.00 |
BJ TOTAL (I) | 1 948.00 | 1 948.00 | | 1 948.00 |
BT Goods | | | | |
BX Customers and related accounts | 73 470.00 | | 73 470.00 | 73 470.00 |
BZ Other receivables | 773 186.00 | 570 845.00 | 202 341.00 | 773 186.00 |
CF Cash and cash equivalents | 14 167.00 | | 14 167.00 | 14 167.00 |
CH Prepaid expenses | 16 860.00 | | 16 860.00 | 16 860.00 |
CJ TOTAL (II) | 877 683.00 | 570 845.00 | 306 838.00 | 877 683.00 |
CO Grand total (0 to V) | 879 631.00 | 572 793.00 | 306 838.00 | 879 631.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 2 557.00 | 2 557.00 | | 2 557.00 |
DH Retained earnings | -122 221.00 | -84 145.00 | | -122 221.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 228.00 | -38 077.00 | | 106 228.00 |
DL TOTAL (I) | -5 052.00 | -111 280.00 | | -5 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | 161 422.00 | 291 901.00 | | 161 422.00 |
DX Trade payables and related accounts | 7 888.00 | 24 516.00 | | 7 888.00 |
DY Tax and social security liabilities | 142 580.00 | 135 624.00 | | 142 580.00 |
EC TOTAL (IV) | 311 890.00 | 452 041.00 | | 311 890.00 |
EE Grand total (I to V) | 306 838.00 | 340 761.00 | | 306 838.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 20 587.00 | | 20 587.00 | 20 587.00 |
FG Production sold - services | 116 554.00 | | 116 554.00 | 116 554.00 |
FJ Net sales | 137 141.00 | | 137 141.00 | 137 141.00 |
FR Total operating income (I) | | | 137 141.00 | |
FS Purchases of goods (including customs duties) | | | 16 959.00 | |
FT Inventory change (goods) | | | 1 800.00 | |
FW Other purchases and external expenses | | | 87 126.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 25 028.00 | |
GF Total Operating Expenses (II) | | | 130 913.00 | |
GG - OPERATING RESULT (I - II) | | | 6 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 100 000.00 | | | 100 000.00 |
HD Total exceptional income (VII) | 100 000.00 | | | 100 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 100 000.00 | | | 100 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 237 141.00 | 175 803.00 | | 237 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 913.00 | 213 879.00 | | 130 913.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 228.00 | -38 077.00 | | 106 228.00 |
| |
| 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 | 1 948.00 | | | 1 948.00 |
I4 DECREASES Grand Total | | | 1 948.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 948.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 948.00 | | | 1 948.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 948.00 | | | 1 948.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 948.00 | | | 1 948.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 570 845.00 | | | 570 845.00 |
7C Grand total | 570 845.00 | | | 570 845.00 |
| |
| 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 | 7 888.00 | 7 888.00 | | 7 888.00 |
UX Other trade receivables | 73 470.00 | | | 73 470.00 |
VB VAT | 87 357.00 | | | 87 357.00 |
VI Group and Associates | 161 422.00 | 161 422.00 | | 161 422.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 685 014.00 | | | 685 014.00 |
VS Prepaid expenses | 16 860.00 | | | 16 860.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 862 701.00 | 862 701.00 | | 862 701.00 |
VW VAT | 142 580.00 | 142 580.00 | | 142 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 890.00 | 311 890.00 | | 311 890.00 |
