| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 599 958.00 | | 599 958.00 | 599 958.00 |
BZ Other receivables | 13 930.00 | | 13 930.00 | 13 930.00 |
CF Cash and cash equivalents | 5 872.00 | | 5 872.00 | 5 872.00 |
CJ TOTAL (II) | 619 760.00 | | 619 760.00 | 619 760.00 |
CO Grand total (0 to V) | 619 760.00 | | 619 760.00 | 619 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -83 935.00 | -77 417.00 | | -83 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 905.00 | -6 518.00 | | 3 905.00 |
DL TOTAL (I) | -50 030.00 | -53 935.00 | | -50 030.00 |
DU Loans and Debts from Credit Institutions (3) | 38 794.00 | 38 794.00 | | 38 794.00 |
DV Miscellaneous Loans and Financial Debts (4) | 477 806.00 | 467 806.00 | | 477 806.00 |
DX Trade payables and related accounts | 2 512.00 | 9 304.00 | | 2 512.00 |
DY Tax and social security liabilities | 98 313.00 | 98 313.00 | | 98 313.00 |
DZ Fixed asset liabilities and related accounts | 52 365.00 | 52 365.00 | | 52 365.00 |
EC TOTAL (IV) | 669 790.00 | 666 582.00 | | 669 790.00 |
EE Grand total (I to V) | 619 760.00 | 612 647.00 | | 619 760.00 |
EG Accrued income and payables due within one year | 213 590.00 | 212 176.00 | | 213 590.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 38 794.00 | 38 794.00 | | 38 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 86.00 | |
FR Total operating income (I) | | | 86.00 | |
FW Other purchases and external expenses | | | 3 930.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 4 006.00 | |
GG - OPERATING RESULT (I - II) | | | -3 920.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 920.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 825.00 | 96.00 | | 7 825.00 |
HD Total exceptional income (VII) | 7 825.00 | 96.00 | | 7 825.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 825.00 | 96.00 | | 7 825.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 911.00 | 96.00 | | 7 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 006.00 | 6 615.00 | | 4 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 905.00 | -6 518.00 | | 3 905.00 |
| |
| 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 | 2 512.00 | 2 512.00 | | 2 512.00 |
8J Fixed Asset Liabilities and Related Accounts | 52 365.00 | 52 365.00 | | 52 365.00 |
UX Other trade receivables | 599 958.00 | 599 958.00 | | 599 958.00 |
VB VAT | 10 205.00 | 10 205.00 | | 10 205.00 |
VG Loans with a maturity of up to one year at origin | 38 794.00 | 38 794.00 | | 38 794.00 |
VI Group and Associates | 477 806.00 | 21 606.00 | 456 200.00 | 477 806.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 725.00 | 3 725.00 | | 3 725.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 613 888.00 | 613 888.00 | | 613 888.00 |
VW VAT | 98 313.00 | 98 313.00 | | 98 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 669 790.00 | 213 590.00 | 456 200.00 | 669 790.00 |
