| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 012.00 | 2 012.00 | | 2 012.00 |
BJ TOTAL (I) | 13 478.00 | 2 012.00 | 11 466.00 | 13 478.00 |
BZ Other receivables | 145 882.00 | | 145 882.00 | 145 882.00 |
CJ TOTAL (II) | 145 882.00 | | 145 882.00 | 145 882.00 |
CO Grand total (0 to V) | 159 360.00 | 2 012.00 | 157 348.00 | 159 360.00 |
CU Other investments | 11 466.00 | | 11 466.00 | 11 466.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 590.00 | 7 590.00 | | 7 590.00 |
DD Legal reserve (1) | 759.00 | 759.00 | | 759.00 |
DH Retained earnings | | 7.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 074.00 | -233 403.00 | | 3 074.00 |
DL TOTAL (I) | 104 458.00 | 101 384.00 | | 104 458.00 |
DU Loans and Debts from Credit Institutions (3) | 10 130.00 | 1 905.00 | | 10 130.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 358.00 | 3 074.00 | | 11 358.00 |
DX Trade payables and related accounts | 7 016.00 | 16 154.00 | | 7 016.00 |
DY Tax and social security liabilities | 2 709.00 | 3 245.00 | | 2 709.00 |
EA Other liabilities | 21 676.00 | 22 676.00 | | 21 676.00 |
EC TOTAL (IV) | 52 891.00 | 47 054.00 | | 52 891.00 |
EE Grand total (I to V) | 157 348.00 | 148 438.00 | | 157 348.00 |
EG Accrued income and payables due within one year | 52 891.00 | 47 054.00 | | 52 891.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 130.00 | 1 905.00 | | 10 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 584.00 | |
FX Taxes, duties, and similar payments | | | 439.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 18 023.00 | |
GG - OPERATING RESULT (I - II) | | | -18 023.00 | |
GL Other interest and similar income | | | 19 661.00 | |
GP Total financial income (V) | | | 19 661.00 | |
GR Interest and similar expenses | | | 1 064.00 | |
GU Total financial expenses (VI) | | | 1 064.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 500.00 | | | 2 500.00 |
HD Total exceptional income (VII) | 2 500.00 | | | 2 500.00 |
HE Exceptional expenses on management operations | | 145 000.00 | | |
HH Total exceptional expenses (VIII) | | 145 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 500.00 | -145 000.00 | | 2 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 161.00 | 4 514.00 | | 22 161.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 087.00 | 237 916.00 | | 19 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 074.00 | -233 403.00 | | 3 074.00 |
| |
| 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 | 13 478.00 | | | 13 478.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 466.00 | |
I4 DECREASES Grand Total | | | 13 478.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 012.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 012.00 | | | 2 012.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 466.00 | | | 11 466.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 012.00 | | | 2 012.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 012.00 | | | 2 012.00 |
| |
| 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 | 7 016.00 | 7 016.00 | | 7 016.00 |
8D Social Security and Other Social Organizations | 2 638.00 | 2 638.00 | | 2 638.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 676.00 | 21 676.00 | | 21 676.00 |
VB VAT | 1 217.00 | | | 1 217.00 |
VC Group and associates | 143 742.00 | | | 143 742.00 |
VG Loans with a maturity of up to one year at origin | 10 130.00 | 10 130.00 | | 10 130.00 |
VI Group and Associates | 11 358.00 | 11 358.00 | | 11 358.00 |
VQ Other Taxes, Duties, and Similar Debts | 71.00 | 71.00 | | 71.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 923.00 | | | 923.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 882.00 | 145 882.00 | | 145 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 891.00 | 52 891.00 | | 52 891.00 |
