| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 76 957.00 | | 76 957.00 | 76 957.00 |
BJ TOTAL (I) | 76 957.00 | | 76 957.00 | 76 957.00 |
BX Customers and related accounts | 16 771.00 | 13 032.00 | 3 739.00 | 16 771.00 |
BZ Other receivables | 1 658.00 | | 1 658.00 | 1 658.00 |
CJ TOTAL (II) | 18 429.00 | 13 032.00 | 5 397.00 | 18 429.00 |
CO Grand total (0 to V) | 95 386.00 | 13 032.00 | 82 354.00 | 95 386.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 76 225.00 | 76 225.00 | | 76 225.00 |
DH Retained earnings | -332 772.00 | -335 026.00 | | -332 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 269.00 | 2 255.00 | | -6 269.00 |
DL TOTAL (I) | -142 816.00 | -136 547.00 | | -142 816.00 |
DP Provisions for Risks | 120 000.00 | 120 000.00 | | 120 000.00 |
DR TOTAL (IV) | 120 000.00 | 120 000.00 | | 120 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 830.00 | 118 168.00 | | 98 830.00 |
DX Trade payables and related accounts | 2 237.00 | 303.00 | | 2 237.00 |
DY Tax and social security liabilities | 4 104.00 | 3 992.00 | | 4 104.00 |
EC TOTAL (IV) | 105 170.00 | 122 463.00 | | 105 170.00 |
EE Grand total (I to V) | 82 354.00 | 105 915.00 | | 82 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 987.00 | | 2 987.00 | 2 987.00 |
FJ Net sales | 2 987.00 | | 2 987.00 | 2 987.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 987.00 | |
FW Other purchases and external expenses | | | 8 721.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 8 731.00 | |
GG - OPERATING RESULT (I - II) | | | -5 744.00 | |
GR Interest and similar expenses | | | 525.00 | |
GU Total financial expenses (VI) | | | 525.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -525.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 10 000.00 | | |
HD Total exceptional income (VII) | | 10 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 10 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 987.00 | 19 898.00 | | 2 987.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 256.00 | 17 643.00 | | 9 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 269.00 | 2 255.00 | | -6 269.00 |
| |
| 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 | 80 706.00 | | | 80 706.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 749.00 | 76 957.00 | |
I4 DECREASES Grand Total | | 3 749.00 | 76 957.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 80 706.00 | | | 80 706.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 120 000.00 | | | 120 000.00 |
6T Receivables | 13 032.00 | | | 13 032.00 |
7B Total provisions for depreciation | 13 032.00 | | | 13 032.00 |
7C Grand total | 133 032.00 | | | 133 032.00 |
| |
| 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 | 2 237.00 | 2 237.00 | | 2 237.00 |
8C Staff and Related Accounts | 347.00 | 347.00 | | 347.00 |
UP Loans | 76 957.00 | 3 622.00 | 73 335.00 | 76 957.00 |
UX Other trade receivables | 1 165.00 | 1 165.00 | | 1 165.00 |
VA Doubtful or disputed receivables | 15 606.00 | | 15 606.00 | 15 606.00 |
VB VAT | 661.00 | 661.00 | | 661.00 |
VI Group and Associates | 98 830.00 | 98 830.00 | | 98 830.00 |
VP Miscellaneous | 218.00 | 218.00 | | 218.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 779.00 | 779.00 | | 779.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 386.00 | 6 444.00 | 88 941.00 | 95 386.00 |
VW VAT | 3 756.00 | 3 756.00 | | 3 756.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 170.00 | 105 170.00 | | 105 170.00 |
