| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 195 004.00 | 7 652.00 | 187 352.00 | 195 004.00 |
CF Cash and cash equivalents | 2 079.00 | | 2 079.00 | 2 079.00 |
CJ TOTAL (II) | 197 082.00 | 7 652.00 | 189 431.00 | 197 082.00 |
CO Grand total (0 to V) | 197 082.00 | 7 652.00 | 189 431.00 | 197 082.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 2 334.00 | 2 334.00 | | 2 334.00 |
DH Retained earnings | -2 914 166.00 | -2 913 919.00 | | -2 914 166.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -420.00 | -247.00 | | -420.00 |
DL TOTAL (I) | -2 862 752.00 | -2 862 332.00 | | -2 862 752.00 |
DP Provisions for Risks | 187 352.00 | 187 352.00 | | 187 352.00 |
DR TOTAL (IV) | 187 352.00 | 187 352.00 | | 187 352.00 |
DU Loans and Debts from Credit Institutions (3) | 47.00 | 10.00 | | 47.00 |
DX Trade payables and related accounts | 1 667 494.00 | 1 667 494.00 | | 1 667 494.00 |
EA Other liabilities | 1 197 290.00 | 1 197 366.00 | | 1 197 290.00 |
EC TOTAL (IV) | 2 864 831.00 | 2 864 870.00 | | 2 864 831.00 |
EE Grand total (I to V) | 189 431.00 | 189 890.00 | | 189 431.00 |
EG Accrued income and payables due within one year | 47.00 | 10.00 | | 47.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 47.00 | 10.00 | | 47.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 973.00 | |
FR Total operating income (I) | | | 4 973.00 | |
FW Other purchases and external expenses | | | 201.00 | |
FX Taxes, duties, and similar payments | | | 295.00 | |
GF Total Operating Expenses (II) | | | 496.00 | |
GG - OPERATING RESULT (I - II) | | | 4 477.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 76.00 | | | 76.00 |
HD Total exceptional income (VII) | 76.00 | | | 76.00 |
HE Exceptional expenses on management operations | 4 973.00 | | | 4 973.00 |
HH Total exceptional expenses (VIII) | 4 973.00 | | | 4 973.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 897.00 | | | -4 897.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 050.00 | | | 5 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 470.00 | 247.00 | | 5 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -420.00 | -247.00 | | -420.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 187 352.00 | | | 187 352.00 |
6T Receivables | 4 973.00 | | 4 973.00 | 4 973.00 |
6X Other provisions for depreciation | 7 652.00 | | | 7 652.00 |
7B Total provisions for depreciation | 12 625.00 | | 4 973.00 | 12 625.00 |
7C Grand total | 199 977.00 | | 4 973.00 | 199 977.00 |
UE of which provisions and reversals: - Operating | | | 4 973.00 | |
| |
| 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 | 1 667 494.00 | | 1 667 494.00 | 1 667 494.00 |
8K Other liabilities (including liabilities related to repo transactions) | 54 081.00 | | 54 081.00 | 54 081.00 |
VG Loans with a maturity of up to one year at origin | 47.00 | 47.00 | | 47.00 |
VI Group and Associates | 1 143 208.00 | | 1 143 208.00 | 1 143 208.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 195 004.00 | | 195 004.00 | 195 004.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 195 004.00 | | 195 004.00 | 195 004.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 864 831.00 | 47.00 | 2 864 784.00 | 2 864 831.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 295.00 | | | 295.00 |
ST Other accounts | 201.00 | | | 201.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 295.00 | | | 295.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 201.00 | | | 201.00 |
