| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BX Customers and related accounts | 1 039 142.00 | | 1 039 142.00 | 1 039 142.00 |
BZ Other receivables | 5 927 268.00 | | 5 927 268.00 | 5 927 268.00 |
CF Cash and cash equivalents | 960.00 | | 960.00 | 960.00 |
CJ TOTAL (II) | 6 967 370.00 | | 6 967 370.00 | 6 967 370.00 |
CO Grand total (0 to V) | 6 967 370.00 | | 6 967 370.00 | 6 967 370.00 |
| |
| 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 |
DH Retained earnings | -250.00 | -250.00 | | -250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -192 865.00 | -22 393.00 | | -192 865.00 |
DL TOTAL (I) | -93 115.00 | 77 357.00 | | -93 115.00 |
DU Loans and Debts from Credit Institutions (3) | 5 983.00 | 4 579.00 | | 5 983.00 |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
DY Tax and social security liabilities | 170 294.00 | 204 268.00 | | 170 294.00 |
EA Other liabilities | 6 883 607.00 | 6 887 978.00 | | 6 883 607.00 |
EC TOTAL (IV) | 7 060 484.00 | 7 097 424.00 | | 7 060 484.00 |
EE Grand total (I to V) | 6 967 370.00 | 7 174 781.00 | | 6 967 370.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FW Other purchases and external expenses | | | 1 273.00 | |
FX Taxes, duties, and similar payments | | | 3 502.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 170 997.00 | |
GF Total Operating Expenses (II) | | | 175 772.00 | |
GG - OPERATING RESULT (I - II) | | | -175 772.00 | |
GH Attributed profit or transferred loss (III) | | | 1 404.00 | |
GI Supported loss or transferred profit (IV) | | | 7.00 | |
GR Interest and similar expenses | | | 18 490.00 | |
GU Total financial expenses (VI) | | | 18 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 490.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -192 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 404.00 | 1 396.00 | | 1 404.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 194 269.00 | 23 789.00 | | 194 269.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -192 865.00 | -22 393.00 | | -192 865.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 1 039 142.00 | 1 039 142.00 | | 1 039 142.00 |
VB VAT | 84 196.00 | 84 196.00 | | 84 196.00 |
VC Group and associates | 5 843 072.00 | 5 843 072.00 | | 5 843 072.00 |
VG Loans with a maturity of up to one year at origin | 5 983.00 | 5 983.00 | | 5 983.00 |
VI Group and Associates | 6 883 607.00 | 6 883 607.00 | | 6 883 607.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 966 410.00 | 6 966 410.00 | | 6 966 410.00 |
VW VAT | 170 294.00 | 170 294.00 | | 170 294.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 060 484.00 | 7 060 484.00 | | 7 060 484.00 |
