| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 480.00 | 6 480.00 | 2 000.00 | 8 480.00 |
BX Customers and related accounts | 622 134.00 | 519 445.00 | 102 689.00 | 622 134.00 |
BZ Other receivables | 389 381.00 | 53 380.00 | 336 001.00 | 389 381.00 |
CF Cash and cash equivalents | 6 220.00 | | 6 220.00 | 6 220.00 |
CJ TOTAL (II) | 1 017 735.00 | 572 825.00 | 444 910.00 | 1 017 735.00 |
CO Grand total (0 to V) | 1 026 215.00 | 579 305.00 | 446 910.00 | 1 026 215.00 |
CU Other investments | 8 480.00 | 6 480.00 | 2 000.00 | 8 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 688 627.00 | 688 627.00 | | 688 627.00 |
DD Legal reserve (1) | 68 863.00 | 68 863.00 | | 68 863.00 |
DH Retained earnings | -413 444.00 | -411 104.00 | | -413 444.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 722.00 | -2 340.00 | | -2 722.00 |
DL TOTAL (I) | 341 324.00 | 344 046.00 | | 341 324.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 849.00 | 3 004.00 | | 2 849.00 |
DX Trade payables and related accounts | 48.00 | 61.00 | | 48.00 |
DY Tax and social security liabilities | 102 689.00 | 102 689.00 | | 102 689.00 |
EC TOTAL (IV) | 105 586.00 | 105 754.00 | | 105 586.00 |
EE Grand total (I to V) | 446 910.00 | 449 800.00 | | 446 910.00 |
EG Accrued income and payables due within one year | 105 586.00 | 105 754.00 | | 105 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 722.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 722.00 | |
GG - OPERATING RESULT (I - II) | | | -2 722.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 615 450.00 | |
GP Total financial income (V) | | | 615 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 615 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 612 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 615 450.00 | | | 615 450.00 |
HG Exceptional depreciation and provisions | | 123.00 | | |
HH Total exceptional expenses (VIII) | 615 450.00 | 123.00 | | 615 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -615 450.00 | -123.00 | | -615 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 615 450.00 | 840.00 | | 615 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 618 172.00 | 3 180.00 | | 618 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 722.00 | -2 340.00 | | -2 722.00 |
| |
| 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 | 623 930.00 | | | 623 930.00 |
I3 DECREASES Total Financial Fixed Assets | | 615 450.00 | 8 480.00 | |
I4 DECREASES Grand Total | | 615 450.00 | 8 480.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 623 930.00 | | | 623 930.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 519 445.00 | | | 519 445.00 |
6X Other provisions for depreciation | 53 380.00 | | | 53 380.00 |
7B Total provisions for depreciation | 1 194 755.00 | | 615 450.00 | 1 194 755.00 |
7C Grand total | 1 194 755.00 | | 615 450.00 | 1 194 755.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 615 450.00 | |
| |
| 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 | 48.00 | 48.00 | | 48.00 |
VA Doubtful or disputed receivables | 622 134.00 | 622 134.00 | | 622 134.00 |
VC Group and associates | 389 381.00 | 389 381.00 | | 389 381.00 |
VI Group and Associates | 2 849.00 | 2 849.00 | | 2 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 011 515.00 | 1 011 515.00 | | 1 011 515.00 |
VW VAT | 102 689.00 | 102 689.00 | | 102 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 586.00 | 105 586.00 | | 105 586.00 |
