| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 667.00 | 570.00 | 96.00 | 667.00 |
BJ TOTAL (I) | 667.00 | 570.00 | 96.00 | 667.00 |
BZ Other receivables | 85 908.00 | | 85 908.00 | 85 908.00 |
CF Cash and cash equivalents | 10 531.00 | | 10 531.00 | 10 531.00 |
CJ TOTAL (II) | 96 439.00 | | 96 439.00 | 96 439.00 |
CO Grand total (0 to V) | 97 106.00 | 570.00 | 96 535.00 | 97 106.00 |
CW Deferred expenses or loan issuance costs | 1.00 | | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | 7 800.00 | | 7 800.00 |
DB Share, merger, contribution premiums, etc. | 448 330.00 | 448 330.00 | | 448 330.00 |
DH Retained earnings | -455 523.00 | | | -455 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 912.00 | -455 523.00 | | -23 912.00 |
DL TOTAL (I) | -23 306.00 | 607.00 | | -23 306.00 |
DM Proceeds from equity securities issues | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 5 112.00 | 8 724.00 | | 5 112.00 |
DX Trade payables and related accounts | 91 426.00 | 87 826.00 | | 91 426.00 |
DY Tax and social security liabilities | 3 542.00 | | | 3 542.00 |
EA Other liabilities | 19 761.00 | 3 813.00 | | 19 761.00 |
EC TOTAL (IV) | 119 841.00 | 100 363.00 | | 119 841.00 |
EE Grand total (I to V) | 96 535.00 | 100 970.00 | | 96 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 665.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 11 268.00 | |
FZ Social Security Contributions | | | 1 189.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 222.00 | |
GE Other Expenses | | | 342.00 | |
GF Total Operating Expenses (II) | | | 23 686.00 | |
GG - OPERATING RESULT (I - II) | | | -23 686.00 | |
GQ Financial allocations to depreciation and provisions | | | 76.00 | |
GU Total financial expenses (VI) | | | 76.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -76.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 762.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 150.00 | | | 150.00 |
HH Total exceptional expenses (VIII) | 150.00 | | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150.00 | | | -150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 912.00 | 455 523.00 | | 23 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 912.00 | -455 523.00 | | -23 912.00 |
| |
| 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 | 667.00 | | | 667.00 |
I4 DECREASES Grand Total | | | 667.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 667.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 667.00 | | | 667.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 348.00 | 222.00 | | 348.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 348.00 | 222.00 | | 348.00 |
| |
| 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 | 91 426.00 | 91 426.00 | | 91 426.00 |
8D Social Security and Other Social Organizations | 3 542.00 | 3 542.00 | | 3 542.00 |
VH Loans with a maturity of more than one year at origin | 5 112.00 | 5 112.00 | | 5 112.00 |
VI Group and Associates | 19 761.00 | 19 761.00 | | 19 761.00 |
VK Loans repaid during the year | 3 612.00 | | | 3 612.00 |
VN Other taxes, similar payments | 85 421.00 | 85 421.00 | | 85 421.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 486.00 | 486.00 | | 486.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 908.00 | 85 908.00 | | 85 908.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 841.00 | 119 841.00 | | 119 841.00 |
