| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 001.00 | | 15 001.00 | 15 001.00 |
BX Customers and related accounts | 40 635.00 | | 40 635.00 | 40 635.00 |
BZ Other receivables | 1 096 473.00 | | 1 096 473.00 | 1 096 473.00 |
CF Cash and cash equivalents | 198 324.00 | | 198 324.00 | 198 324.00 |
CH Prepaid expenses | 4 576.00 | | 4 576.00 | 4 576.00 |
CJ TOTAL (II) | 1 340 008.00 | | 1 340 008.00 | 1 340 008.00 |
CO Grand total (0 to V) | 1 355 009.00 | | 1 355 009.00 | 1 355 009.00 |
CU Other investments | 15 001.00 | | 15 001.00 | 15 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DG Other reserves | 106 883.00 | 65 949.00 | | 106 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 111.00 | 40 934.00 | | -6 111.00 |
DL TOTAL (I) | 103 522.00 | 109 633.00 | | 103 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 599 751.00 | 207 774.00 | | 599 751.00 |
DX Trade payables and related accounts | 1 080.00 | 1 080.00 | | 1 080.00 |
DY Tax and social security liabilities | 260 413.00 | 4 498.00 | | 260 413.00 |
EA Other liabilities | 390 243.00 | 32 405.00 | | 390 243.00 |
EC TOTAL (IV) | 1 251 486.00 | 245 757.00 | | 1 251 486.00 |
EE Grand total (I to V) | 1 355 009.00 | 355 390.00 | | 1 355 009.00 |
EG Accrued income and payables due within one year | 1 251 486.00 | 245 757.00 | | 1 251 486.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 862.00 | | 33 862.00 | 33 862.00 |
FJ Net sales | 33 862.00 | | 33 862.00 | 33 862.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 789.00 | |
FR Total operating income (I) | | | 34 651.00 | |
FW Other purchases and external expenses | | | 43 046.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GF Total Operating Expenses (II) | | | 43 203.00 | |
GG - OPERATING RESULT (I - II) | | | -8 552.00 | |
GL Other interest and similar income | | | 2 966.00 | |
GP Total financial income (V) | | | 2 966.00 | |
GR Interest and similar expenses | | | 933.00 | |
GU Total financial expenses (VI) | | | 933.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 800.00 | | |
HH Total exceptional expenses (VIII) | | 1 800.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 800.00 | | |
HK Income tax | -409.00 | -53 428.00 | | -409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 617.00 | 930.00 | | 37 617.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 727.00 | -40 004.00 | | 43 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 111.00 | 40 934.00 | | -6 111.00 |
HP References: Equipment leasing | 3 925.00 | 2 825.00 | | 3 925.00 |
| |
| 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 | 15 001.00 | | | 15 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 001.00 | |
I4 DECREASES Grand Total | | | 15 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 001.00 | | | 15 001.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8E Income Taxes | 253 522.00 | 253 522.00 | | 253 522.00 |
8K Other liabilities (including liabilities related to repo transactions) | 390 243.00 | 390 243.00 | | 390 243.00 |
UX Other trade receivables | 40 635.00 | | 40 635.00 | 40 635.00 |
VB VAT | 995.00 | 995.00 | | 995.00 |
VI Group and Associates | 599 751.00 | 599 751.00 | | 599 751.00 |
VQ Other Taxes, Duties, and Similar Debts | 118.00 | 118.00 | | 118.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 095 478.00 | 1 095 478.00 | | 1 095 478.00 |
VS Prepaid expenses | 4 576.00 | 4 576.00 | | 4 576.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 141 684.00 | 1 141 684.00 | | 1 141 684.00 |
VW VAT | 6 773.00 | 6 773.00 | | 6 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 251 486.00 | 1 251 486.00 | | 1 251 486.00 |
