| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 893.00 | 4 080.00 | 813.00 | 4 893.00 |
AF Concessions, Patents and Similar Rights | 7 597.00 | 7 597.00 | | 7 597.00 |
AT Other tangible assets | 633.00 | 633.00 | | 633.00 |
BJ TOTAL (I) | 13 123.00 | 12 310.00 | 813.00 | 13 123.00 |
BX Customers and related accounts | 160 857.00 | 134 048.00 | 26 810.00 | 160 857.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 160 857.00 | 134 048.00 | 26 810.00 | 160 857.00 |
CO Grand total (0 to V) | 173 980.00 | 146 358.00 | 27 622.00 | 173 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -246 374.00 | -158 549.00 | | -246 374.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 256.00 | -87 825.00 | | 1 256.00 |
DL TOTAL (I) | -195 117.00 | -196 374.00 | | -195 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 000.00 | 112 000.00 | | 112 000.00 |
DX Trade payables and related accounts | | 2 502.00 | | |
DY Tax and social security liabilities | 26 810.00 | 27 505.00 | | 26 810.00 |
EA Other liabilities | 83 930.00 | 83 930.00 | | 83 930.00 |
EC TOTAL (IV) | 222 740.00 | 225 937.00 | | 222 740.00 |
EE Grand total (I to V) | 27 622.00 | 29 563.00 | | 27 622.00 |
EG Accrued income and payables due within one year | 26 810.00 | 30 007.00 | | 26 810.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 277.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 109.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 1 386.00 | |
GG - OPERATING RESULT (I - II) | | | -1 386.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 386.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 642.00 | 37 813.00 | | 2 642.00 |
HD Total exceptional income (VII) | 2 642.00 | 37 813.00 | | 2 642.00 |
HE Exceptional expenses on management operations | | 529.00 | | |
HH Total exceptional expenses (VIII) | | 529.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 642.00 | 37 284.00 | | 2 642.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 642.00 | 37 813.00 | | 2 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 386.00 | 125 638.00 | | 1 386.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 256.00 | -87 825.00 | | 1 256.00 |
| |
| 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 | 13 123.00 | | | 13 123.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 893.00 | | | 4 893.00 |
I3 DECREASES Total Financial Fixed Assets | 130.00 | | | 130.00 |
I4 DECREASES Grand Total | 1 109.00 | | | 1 109.00 |
IY DECREASES Total Tangible Fixed Assets | 979.00 | | | 979.00 |
KD ACQUISITIONS Total including other intangible assets | 7 597.00 | | | 7 597.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 633.00 | | | 633.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 201.00 | 1 109.00 | | 11 201.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 101.00 | 979.00 | | 3 101.00 |
PE DEPRECIATION Total including other intangible assets | 7 597.00 | | | 7 597.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 503.00 | 130.00 | | 503.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 134 048.00 | | | 134 048.00 |
7B Total provisions for depreciation | 134 048.00 | | | 134 048.00 |
7C Grand total | 134 048.00 | | | 134 048.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 83 930.00 | 83 930.00 | | 83 930.00 |
UX Other trade receivables | 160 857.00 | 160 857.00 | | 160 857.00 |
VI Group and Associates | 112 000.00 | 112 000.00 | | 112 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 857.00 | 160 857.00 | | 160 857.00 |
VW VAT | 26 810.00 | 26 810.00 | | 26 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 740.00 | 222 740.00 | | 222 740.00 |
