| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 9 929 154.00 | 1 107 936.00 | 8 821 218.00 | 9 929 154.00 |
BZ Other receivables | 66 147.00 | | 66 147.00 | 66 147.00 |
CF Cash and cash equivalents | 507 909.00 | | 507 909.00 | 507 909.00 |
CJ TOTAL (II) | 10 503 211.00 | 1 107 936.00 | 9 395 275.00 | 10 503 211.00 |
CO Grand total (0 to V) | 10 503 211.00 | 1 107 936.00 | 9 395 275.00 | 10 503 211.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 789.00 | 789.00 | | 789.00 |
DH Retained earnings | -2 588 066.00 | -347 052.00 | | -2 588 066.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 360.00 | -2 241 014.00 | | -13 360.00 |
DL TOTAL (I) | -2 563 637.00 | -2 550 277.00 | | -2 563 637.00 |
DP Provisions for Risks | 2 484 750.00 | 2 484 750.00 | | 2 484 750.00 |
DR TOTAL (IV) | 2 484 750.00 | 2 484 750.00 | | 2 484 750.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 429 592.00 | 7 429 592.00 | | 7 429 592.00 |
DX Trade payables and related accounts | 257 943.00 | 327 730.00 | | 257 943.00 |
DY Tax and social security liabilities | 1 786 626.00 | 1 793 528.00 | | 1 786 626.00 |
EA Other liabilities | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 9 474 162.00 | 9 550 851.00 | | 9 474 162.00 |
EE Grand total (I to V) | 9 395 275.00 | 9 485 324.00 | | 9 395 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 46.00 | |
FR Total operating income (I) | | | 46.00 | |
FW Other purchases and external expenses | | | 4 275.00 | |
FX Taxes, duties, and similar payments | | | 9 132.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GF Total Operating Expenses (II) | | | 13 407.00 | |
GG - OPERATING RESULT (I - II) | | | -13 360.00 | |
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) | | | -13 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 868 203.00 | | |
HB Exceptional income from capital transactions | | 7 001 521.00 | | |
HD Total exceptional income (VII) | | 8 869 725.00 | | |
HF Exceptional expenses on capital transactions | | 8 972 806.00 | | |
HH Total exceptional expenses (VIII) | | 8 972 806.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -103 081.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46.00 | 11 416 808.00 | | 46.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 407.00 | 13 657 823.00 | | 13 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 360.00 | -2 241 014.00 | | -13 360.00 |
| |
| 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 | 2 484 750.00 | | | 2 484 750.00 |
6T Receivables | 1 107 936.00 | | | 1 107 936.00 |
7B Total provisions for depreciation | 1 107 936.00 | | | 1 107 936.00 |
7C Grand total | 3 592 686.00 | | | 3 592 686.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 429 592.00 | 7 429 592.00 | | 7 429 592.00 |
8B Suppliers and Related Accounts | 257 943.00 | 257 943.00 | | 257 943.00 |
UX Other trade receivables | 8 599 631.00 | 8 599 631.00 | | 8 599 631.00 |
VA Doubtful or disputed receivables | 1 329 523.00 | 1 329 523.00 | | 1 329 523.00 |
VB VAT | 66 146.00 | 66 146.00 | | 66 146.00 |
VC Group and associates | 1.00 | 1.00 | | 1.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VQ Other Taxes, Duties, and Similar Debts | 76 955.00 | 76 955.00 | | 76 955.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 995 301.00 | 9 995 301.00 | | 9 995 301.00 |
VW VAT | 1 709 671.00 | 1 709 671.00 | | 1 709 671.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 474 162.00 | 9 474 162.00 | | 9 474 162.00 |
