| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 190 973.00 | 159 676.00 | 31 297.00 | 190 973.00 |
CF Cash and cash equivalents | 581 685.00 | | 581 685.00 | 581 685.00 |
CJ TOTAL (II) | 772 658.00 | 159 676.00 | 612 982.00 | 772 658.00 |
CO Grand total (0 to V) | 772 658.00 | 159 676.00 | 612 982.00 | 772 658.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 505.00 | 4 505.00 | | 4 505.00 |
DB Share, merger, contribution premiums, etc. | 16 881.00 | 16 881.00 | | 16 881.00 |
DD Legal reserve (1) | 451.00 | 451.00 | | 451.00 |
DF Regulated reserves (1) | 17 238.00 | 17 238.00 | | 17 238.00 |
DH Retained earnings | -21 495.00 | | | -21 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 032.00 | -21 495.00 | | -25 032.00 |
DL TOTAL (I) | -7 452.00 | 17 580.00 | | -7 452.00 |
DW Advances and down payments received on current orders | 9 208.00 | 9 208.00 | | 9 208.00 |
DX Trade payables and related accounts | 11 049.00 | 16 020.00 | | 11 049.00 |
DY Tax and social security liabilities | 29 788.00 | 29 788.00 | | 29 788.00 |
EA Other liabilities | 570 389.00 | 563 663.00 | | 570 389.00 |
EC TOTAL (IV) | 620 434.00 | 618 679.00 | | 620 434.00 |
EE Grand total (I to V) | 612 982.00 | 636 259.00 | | 612 982.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 103 991.00 | |
FR Total operating income (I) | | | 103 991.00 | |
FW Other purchases and external expenses | | | 15 703.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 103 991.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 119 695.00 | |
GG - OPERATING RESULT (I - II) | | | -15 703.00 | |
GH Attributed profit or transferred loss (III) | | | 171.00 | |
GR Interest and similar expenses | | | 9 500.00 | |
GU Total financial expenses (VI) | | | 9 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 104 162.00 | -13 701.00 | | 104 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 194.00 | 7 794.00 | | 129 194.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 032.00 | -21 495.00 | | -25 032.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 159 676.00 | 103 991.00 | 103 991.00 | 159 676.00 |
7B Total provisions for depreciation | 159 676.00 | 103 991.00 | 103 991.00 | 159 676.00 |
7C Grand total | 159 676.00 | 103 991.00 | 103 991.00 | 159 676.00 |
UE of which provisions and reversals: - Operating | | | 103 991.00 | |
| |
| 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 | 11 049.00 | 11 049.00 | | 11 049.00 |
VA Doubtful or disputed receivables | 190 973.00 | | 190 973.00 | 190 973.00 |
VI Group and Associates | 570 389.00 | 570 389.00 | | 570 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 973.00 | | 190 973.00 | 190 973.00 |
VW VAT | 29 788.00 | 29 788.00 | | 29 788.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 611 225.00 | 611 225.00 | | 611 225.00 |
