| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 303 415.00 | 303 415.00 | | 303 415.00 |
BH Other financial assets | 19 234.00 | 19 234.00 | | 19 234.00 |
BJ TOTAL (I) | 322 649.00 | 322 649.00 | | 322 649.00 |
BX Customers and related accounts | 63 099.00 | 51 086.00 | 12 013.00 | 63 099.00 |
BZ Other receivables | 1 338.00 | | 1 338.00 | 1 338.00 |
CF Cash and cash equivalents | 1 473.00 | | 1 473.00 | 1 473.00 |
CJ TOTAL (II) | 65 909.00 | 51 086.00 | 14 823.00 | 65 909.00 |
CO Grand total (0 to V) | 388 559.00 | 373 736.00 | 14 823.00 | 388 559.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 2 401.00 | 2 401.00 | | 2 401.00 |
DE Statutory or contractual reserves | 47 565.00 | 47 565.00 | | 47 565.00 |
DH Retained earnings | -6 748 157.00 | -6 797 335.00 | | -6 748 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 295.00 | 49 178.00 | | -1 295.00 |
DL TOTAL (I) | -6 651 486.00 | -6 650 191.00 | | -6 651 486.00 |
DP Provisions for Risks | 136 000.00 | 136 000.00 | | 136 000.00 |
DR TOTAL (IV) | 136 000.00 | 136 000.00 | | 136 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 503 200.00 | 5 503 200.00 | | 5 503 200.00 |
DX Trade payables and related accounts | 7 800.00 | 6 054.00 | | 7 800.00 |
DY Tax and social security liabilities | 10 342.00 | 11 837.00 | | 10 342.00 |
EA Other liabilities | 1 008 967.00 | 1 008 967.00 | | 1 008 967.00 |
EC TOTAL (IV) | 6 530 309.00 | 6 530 057.00 | | 6 530 309.00 |
EE Grand total (I to V) | 14 823.00 | 15 867.00 | | 14 823.00 |
EI Including equity loans | 5 503 200.00 | | | 5 503 200.00 |
| |
| 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 | | | 7 625.00 | |
FR Total operating income (I) | | | 7 625.00 | |
FW Other purchases and external expenses | | | 1 918.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GE Other Expenses | | | 7 626.00 | |
GF Total Operating Expenses (II) | | | 9 693.00 | |
GG - OPERATING RESULT (I - II) | | | -2 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 068.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 773.00 | 784.00 | | 773.00 |
HD Total exceptional income (VII) | 773.00 | 784.00 | | 773.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 773.00 | 783.00 | | 773.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 398.00 | 152 038.00 | | 8 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 693.00 | 102 860.00 | | 9 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 295.00 | 49 178.00 | | -1 295.00 |
| |
| 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 | 322 649.00 | | | 322 649.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 234.00 | |
I4 DECREASES Grand Total | | | 322 649.00 | |
IO DECREASES Total including other intangible assets | | | 303 415.00 | |
KD ACQUISITIONS Total including other intangible assets | 303 415.00 | | | 303 415.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 234.00 | | | 19 234.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 19 234.00 | | | 19 234.00 |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 136 000.00 | | | 136 000.00 |
6A on fixed assets – intangible | 303 415.00 | | | 303 415.00 |
6T Receivables | 58 711.00 | | 7 625.00 | 58 711.00 |
7B Total provisions for depreciation | 381 360.00 | | 7 625.00 | 381 360.00 |
7C Grand total | 517 360.00 | | 7 625.00 | 517 360.00 |
| |
| 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 | 7 800.00 | 7 800.00 | | 7 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 008 967.00 | | 1 008 967.00 | 1 008 967.00 |
UT Other financial assets | 19 234.00 | 19 234.00 | | 19 234.00 |
UX Other trade receivables | 61 099.00 | 61 099.00 | | 61 099.00 |
VA Doubtful or disputed receivables | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 1 338.00 | 1 338.00 | | 1 338.00 |
VI Group and Associates | 5 503 200.00 | | 5 503 200.00 | 5 503 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 342.00 | 10 342.00 | | 10 342.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 671.00 | 83 671.00 | | 83 671.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 530 309.00 | 18 142.00 | 6 512 167.00 | 6 530 309.00 |
