| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 383 917.00 | 300 000.00 | 1 083 917.00 | 1 383 917.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 169 319.00 | | 169 319.00 | 169 319.00 |
CF Cash and cash equivalents | 186.00 | | 186.00 | 186.00 |
CH Prepaid expenses | 251.00 | | 251.00 | 251.00 |
CJ TOTAL (II) | 169 757.00 | | 169 757.00 | 169 757.00 |
CO Grand total (0 to V) | 1 553 674.00 | 300 000.00 | 1 253 674.00 | 1 553 674.00 |
CU Other investments | 1 383 917.00 | 300 000.00 | 1 083 917.00 | 1 383 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DB Share, merger, contribution premiums, etc. | 4 250.00 | 4 250.00 | | 4 250.00 |
DD Legal reserve (1) | 7 475.00 | 7 475.00 | | 7 475.00 |
DG Other reserves | 218 362.00 | 156 288.00 | | 218 362.00 |
DH Retained earnings | | -147 776.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 092.00 | 209 850.00 | | -9 092.00 |
DK Regulated provisions | 39 767.00 | 39 767.00 | | 39 767.00 |
DL TOTAL (I) | 1 060 762.00 | 1 069 854.00 | | 1 060 762.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 774.00 | 208 653.00 | | 114 774.00 |
DX Trade payables and related accounts | 24 801.00 | 21 833.00 | | 24 801.00 |
DY Tax and social security liabilities | 4 245.00 | 53 424.00 | | 4 245.00 |
EA Other liabilities | 49 091.00 | 42 375.00 | | 49 091.00 |
EC TOTAL (IV) | 192 911.00 | 326 284.00 | | 192 911.00 |
EE Grand total (I to V) | 1 253 674.00 | 1 396 139.00 | | 1 253 674.00 |
EG Accrued income and payables due within one year | 192 911.00 | 214 581.00 | | 192 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 237.00 | |
FX Taxes, duties, and similar payments | | | 955.00 | |
FY Salaries and Wages | | | 3 022.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 12 214.00 | |
GG - OPERATING RESULT (I - II) | | | -12 214.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 415.00 | |
GU Total financial expenses (VI) | | | 415.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -415.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5 000.00 | | |
HD Total exceptional income (VII) | | 5 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 000.00 | | |
HK Income tax | -3 537.00 | | | -3 537.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 223 964.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 092.00 | 14 114.00 | | 9 092.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 092.00 | 209 850.00 | | -9 092.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | | 39 767.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 112 272.00 | 112 272.00 | | 112 272.00 |
8B Suppliers and Related Accounts | 24 801.00 | 24 801.00 | | 24 801.00 |
8D Social Security and Other Social Organizations | 4 245.00 | 4 245.00 | | 4 245.00 |
8K Other liabilities (including liabilities related to repo transactions) | 51 593.00 | 51 593.00 | | 51 593.00 |
UX Other trade receivables | 169 319.00 | 169 319.00 | | 169 319.00 |
VS Prepaid expenses | 251.00 | 251.00 | | 251.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 169 570.00 | 169 570.00 | | 169 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 911.00 | 192 911.00 | | 192 911.00 |
