| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 116 464.00 | 54 704.00 | 61 760.00 | 116 464.00 |
BZ Other receivables | 15 964.00 | | 15 964.00 | 15 964.00 |
CF Cash and cash equivalents | 7 605.00 | | 7 605.00 | 7 605.00 |
CJ TOTAL (II) | 140 033.00 | 54 704.00 | 85 329.00 | 140 033.00 |
CO Grand total (0 to V) | 140 033.00 | 54 704.00 | 85 329.00 | 140 033.00 |
| |
| 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 |
DG Other reserves | 169 970.00 | 169 970.00 | | 169 970.00 |
DH Retained earnings | -224 443.00 | -208 632.00 | | -224 443.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 083.00 | -15 810.00 | | -17 083.00 |
DL TOTAL (I) | -63 172.00 | -46 088.00 | | -63 172.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 310.00 | 4 227.00 | | 4 310.00 |
DX Trade payables and related accounts | 73 515.00 | 63 738.00 | | 73 515.00 |
DY Tax and social security liabilities | 20 748.00 | 20 748.00 | | 20 748.00 |
EA Other liabilities | 49 928.00 | 42 119.00 | | 49 928.00 |
EC TOTAL (IV) | 148 501.00 | 130 831.00 | | 148 501.00 |
EE Grand total (I to V) | 85 329.00 | 84 743.00 | | 85 329.00 |
EG Accrued income and payables due within one year | 148 501.00 | 130 831.00 | | 148 501.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 4.00 | |
FW Other purchases and external expenses | | | 16 928.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 17 004.00 | |
GG - OPERATING RESULT (I - II) | | | -17 000.00 | |
GR Interest and similar expenses | | | 83.00 | |
GU Total financial expenses (VI) | | | 83.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -83.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 083.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4.00 | 4.00 | | 4.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 087.00 | 15 815.00 | | 17 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 083.00 | -15 810.00 | | -17 083.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 54 704.00 | | | 54 704.00 |
7B Total provisions for depreciation | 54 704.00 | | | 54 704.00 |
7C Grand total | 54 704.00 | | | 54 704.00 |
| |
| 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 | 73 515.00 | 73 515.00 | | 73 515.00 |
8C Staff and Related Accounts | 20 748.00 | 20 748.00 | | 20 748.00 |
UX Other trade receivables | 116 464.00 | 116 464.00 | | 116 464.00 |
VI Group and Associates | 4 310.00 | 4 310.00 | | 4 310.00 |
VP Miscellaneous | 15 964.00 | 15 964.00 | | 15 964.00 |
VQ Other Taxes, Duties, and Similar Debts | 49 928.00 | 49 928.00 | | 49 928.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 428.00 | 132 428.00 | | 132 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 501.00 | 148 501.00 | | 148 501.00 |
