| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 33 787.00 | | 33 787.00 | 33 787.00 |
BZ Other receivables | 60 475.00 | | 60 475.00 | 60 475.00 |
CJ TOTAL (II) | 94 263.00 | | 94 263.00 | 94 263.00 |
CO Grand total (0 to V) | 94 263.00 | | 94 263.00 | 94 263.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -138 138.00 | -125 579.00 | | -138 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 277.00 | -12 559.00 | | -5 277.00 |
DL TOTAL (I) | -132 415.00 | -127 138.00 | | -132 415.00 |
DU Loans and Debts from Credit Institutions (3) | 1 917.00 | 2 712.00 | | 1 917.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 052.00 | 145 244.00 | | 152 052.00 |
DX Trade payables and related accounts | 58 283.00 | 58 283.00 | | 58 283.00 |
DY Tax and social security liabilities | 14 426.00 | 15 161.00 | | 14 426.00 |
EC TOTAL (IV) | 226 678.00 | 221 401.00 | | 226 678.00 |
EE Grand total (I to V) | 94 263.00 | 94 263.00 | | 94 263.00 |
EG Accrued income and payables due within one year | 226 678.00 | 221 401.00 | | 226 678.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 839.00 | 2 630.00 | | 1 839.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 674.00 | |
FX Taxes, duties, and similar payments | | | 86.00 | |
GF Total Operating Expenses (II) | | | 3 760.00 | |
GG - OPERATING RESULT (I - II) | | | -3 760.00 | |
GR Interest and similar expenses | | | 1 517.00 | |
GU Total financial expenses (VI) | | | 1 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 517.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 277.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4 800.00 | | |
HH Total exceptional expenses (VIII) | | 4 800.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 800.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 277.00 | 12 559.00 | | 5 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 277.00 | -12 559.00 | | -5 277.00 |
| |
| 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 | 58 283.00 | 58 283.00 | | 58 283.00 |
UX Other trade receivables | 33 787.00 | 33 787.00 | | 33 787.00 |
VB VAT | 5 436.00 | 5 436.00 | | 5 436.00 |
VC Group and associates | 13 527.00 | 13 527.00 | | 13 527.00 |
VG Loans with a maturity of up to one year at origin | 1 917.00 | 1 917.00 | | 1 917.00 |
VI Group and Associates | 152 052.00 | 152 052.00 | | 152 052.00 |
VP Miscellaneous | 1 200.00 | 1 200.00 | | 1 200.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 40 312.00 | 40 312.00 | | 40 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 263.00 | 94 263.00 | | 94 263.00 |
VW VAT | 14 426.00 | 14 426.00 | | 14 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 226 678.00 | 226 678.00 | | 226 678.00 |
