| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 717.00 | | 4 717.00 | 4 717.00 |
BJ TOTAL (I) | 442 717.00 | 419 000.00 | 23 717.00 | 442 717.00 |
BX Customers and related accounts | 59 480.00 | 49 630.00 | 9 850.00 | 59 480.00 |
BZ Other receivables | 183 028.00 | 67 503.00 | 115 525.00 | 183 028.00 |
CF Cash and cash equivalents | 5 237.00 | | 5 237.00 | 5 237.00 |
CJ TOTAL (II) | 247 746.00 | 117 133.00 | 130 612.00 | 247 746.00 |
CO Grand total (0 to V) | 690 463.00 | 536 133.00 | 154 329.00 | 690 463.00 |
CU Other investments | 438 000.00 | 419 000.00 | 19 000.00 | 438 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 408 000.00 | 408 000.00 | | 408 000.00 |
DD Legal reserve (1) | 10 736.00 | 10 736.00 | | 10 736.00 |
DH Retained earnings | -852 352.00 | -848 345.00 | | -852 352.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 393 205.00 | -4 006.00 | | 393 205.00 |
DL TOTAL (I) | -40 408.00 | -433 614.00 | | -40 408.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 024.00 | 528 803.00 | | 160 024.00 |
DX Trade payables and related accounts | 5 850.00 | 9 813.00 | | 5 850.00 |
DY Tax and social security liabilities | 9 847.00 | 9 847.00 | | 9 847.00 |
DZ Fixed asset liabilities and related accounts | 19 016.00 | 19 016.00 | | 19 016.00 |
EC TOTAL (IV) | 194 738.00 | 567 481.00 | | 194 738.00 |
EE Grand total (I to V) | 154 329.00 | 133 866.00 | | 154 329.00 |
EG Accrued income and payables due within one year | 19 473.00 | 567 481.00 | | 19 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 828.00 | |
GF Total Operating Expenses (II) | | | 5 828.00 | |
GG - OPERATING RESULT (I - II) | | | -5 828.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 399 034.00 | | | 399 034.00 |
HD Total exceptional income (VII) | 399 034.00 | | | 399 034.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 399 034.00 | | | 399 034.00 |
HL TOTAL REVENUE (I + III + V + VII) | 399 034.00 | 2.00 | | 399 034.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 828.00 | 4 008.00 | | 5 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 393 205.00 | -4 006.00 | | 393 205.00 |
| |
| 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 | 5 851.00 | 5 851.00 | | 5 851.00 |
8J Fixed Asset Liabilities and Related Accounts | 19 016.00 | 19 016.00 | | 19 016.00 |
UT Other financial assets | 4 717.00 | | 4 717.00 | 4 717.00 |
UX Other trade receivables | 59 480.00 | 59 480.00 | | 59 480.00 |
VC Group and associates | 102 773.00 | 35 270.00 | 67 503.00 | 102 773.00 |
VI Group and Associates | 160 024.00 | 160 024.00 | | 160 024.00 |
VM Income taxes | 80 255.00 | 80 255.00 | | 80 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 247 226.00 | 175 005.00 | 72 220.00 | 247 226.00 |
VW VAT | 9 848.00 | 9 848.00 | | 9 848.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 194 738.00 | 194 738.00 | | 194 738.00 |
