| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 239 651.00 | 239 571.00 | 80.00 | 239 651.00 |
BX Customers and related accounts | 106 703.00 | 89 196.00 | 17 506.00 | 106 703.00 |
BZ Other receivables | 813.00 | | 813.00 | 813.00 |
CF Cash and cash equivalents | 12 736.00 | | 12 736.00 | 12 736.00 |
CJ TOTAL (II) | 120 252.00 | 89 196.00 | 31 055.00 | 120 252.00 |
CO Grand total (0 to V) | 359 903.00 | 328 767.00 | 31 135.00 | 359 903.00 |
CU Other investments | 239 651.00 | 239 571.00 | 80.00 | 239 651.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DB Share, merger, contribution premiums, etc. | 19 866.00 | | | 19 866.00 |
DH Retained earnings | -2 848 696.00 | | | -2 848 696.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 084.00 | | | -12 084.00 |
DL TOTAL (I) | -2 800 914.00 | | | -2 800 914.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 621 964.00 | | | 2 621 964.00 |
DX Trade payables and related accounts | 210 084.00 | | | 210 084.00 |
EC TOTAL (IV) | 2 832 049.00 | | | 2 832 049.00 |
EE Grand total (I to V) | 31 135.00 | | | 31 135.00 |
EG Accrued income and payables due within one year | 2 832 049.00 | | | 2 832 049.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 177.00 | |
FX Taxes, duties, and similar payments | | | 2 608.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 12 821.00 | |
GG - OPERATING RESULT (I - II) | | | -12 821.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 736.00 | | | 736.00 |
HD Total exceptional income (VII) | 736.00 | | | 736.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 736.00 | | | 736.00 |
HL TOTAL REVENUE (I + III + V + VII) | 737.00 | | | 737.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 821.00 | | | 12 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 084.00 | | | -12 084.00 |
| |
| 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 | 239 651.00 | | | 239 651.00 |
I3 DECREASES Total Financial Fixed Assets | | | 239 651.00 | |
I4 DECREASES Grand Total | | | 239 651.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 239 651.00 | | | 239 651.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 813.00 | | | 813.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 516.00 | 107 516.00 | | 107 516.00 |
