| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 405.00 | 2 405.00 | | 2 405.00 |
BD Other fixed assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 107 565.00 | 2 405.00 | 105 160.00 | 107 565.00 |
BX Customers and related accounts | 21 924.00 | | 21 924.00 | 21 924.00 |
BZ Other receivables | 58 703.00 | 25 000.00 | 33 703.00 | 58 703.00 |
CF Cash and cash equivalents | 5 308.00 | | 5 308.00 | 5 308.00 |
CJ TOTAL (II) | 85 935.00 | 25 000.00 | 60 935.00 | 85 935.00 |
CO Grand total (0 to V) | 193 500.00 | 27 405.00 | 166 095.00 | 193 500.00 |
CU Other investments | 105 000.00 | | 105 000.00 | 105 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 82 019.00 | 82 019.00 | | 82 019.00 |
DH Retained earnings | -4 967.00 | | | -4 967.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 537.00 | -4 967.00 | | -3 537.00 |
DL TOTAL (I) | 101 015.00 | 104 552.00 | | 101 015.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 171.00 | 57 087.00 | | 57 171.00 |
DX Trade payables and related accounts | 3 021.00 | 3 821.00 | | 3 021.00 |
DY Tax and social security liabilities | 4 887.00 | 4 266.00 | | 4 887.00 |
EA Other liabilities | | 1 690.00 | | |
EC TOTAL (IV) | 65 079.00 | 66 864.00 | | 65 079.00 |
EE Grand total (I to V) | 166 095.00 | 171 416.00 | | 166 095.00 |
EG Accrued income and payables due within one year | 65 079.00 | 66 864.00 | | 65 079.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 225.00 | | 1 225.00 | 1 225.00 |
FJ Net sales | 1 225.00 | | 1 225.00 | 1 225.00 |
FQ Other income | | | 1 691.00 | |
FR Total operating income (I) | | | 2 916.00 | |
FW Other purchases and external expenses | | | 6 576.00 | |
FX Taxes, duties, and similar payments | | | 577.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18.00 | |
GF Total Operating Expenses (II) | | | 7 170.00 | |
GG - OPERATING RESULT (I - II) | | | -4 255.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 775.00 | |
GP Total financial income (V) | | | 777.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 95 000.00 | | |
HE Exceptional expenses on management operations | 59.00 | | | 59.00 |
HF Exceptional expenses on capital transactions | | 95 000.00 | | |
HH Total exceptional expenses (VIII) | 59.00 | 95 000.00 | | 59.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -59.00 | | | -59.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 692.00 | 100 148.00 | | 3 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 229.00 | 105 115.00 | | 7 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 537.00 | -4 967.00 | | -3 537.00 |
| |
| 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 | 107 565.00 | | | 107 565.00 |
I3 DECREASES Total Financial Fixed Assets | | | 105 160.00 | |
I4 DECREASES Grand Total | | | 107 565.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 405.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 405.00 | | | 2 405.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 105 160.00 | | | 105 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 388.00 | 18.00 | | 2 388.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 388.00 | 18.00 | | 2 388.00 |
| |
| 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 | 3 021.00 | 3 021.00 | | 3 021.00 |
UX Other trade receivables | 21 924.00 | 21 924.00 | | 21 924.00 |
VB VAT | 270.00 | 270.00 | | 270.00 |
VI Group and Associates | 57 171.00 | 57 171.00 | | 57 171.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 055.00 | 1 055.00 | | 1 055.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 58 433.00 | 58 433.00 | | 58 433.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 627.00 | 80 627.00 | | 80 627.00 |
VW VAT | 3 832.00 | 3 832.00 | | 3 832.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 079.00 | 65 079.00 | | 65 079.00 |
