| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350 105.00 | 346 000.00 | 4 105.00 | 350 105.00 |
BX Customers and related accounts | 871 215.00 | 502 394.00 | 368 822.00 | 871 215.00 |
BZ Other receivables | 36 755.00 | 36 051.00 | 704.00 | 36 755.00 |
CF Cash and cash equivalents | 24 337.00 | | 24 337.00 | 24 337.00 |
CJ TOTAL (II) | 932 307.00 | 538 444.00 | 393 863.00 | 932 307.00 |
CO Grand total (0 to V) | 1 282 412.00 | 884 444.00 | 397 968.00 | 1 282 412.00 |
CU Other investments | 350 105.00 | 346 000.00 | 4 105.00 | 350 105.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DH Retained earnings | -3 698 287.00 | -3 692 639.00 | | -3 698 287.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 751.00 | -5 649.00 | | -13 751.00 |
DL TOTAL (I) | -2 712 039.00 | -2 698 287.00 | | -2 712 039.00 |
DP Provisions for Risks | 12 594.00 | 12 594.00 | | 12 594.00 |
DR TOTAL (IV) | 12 594.00 | 12 594.00 | | 12 594.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 3 013 997.00 | 3 013 967.00 | | 3 013 997.00 |
EA Other liabilities | 83 415.00 | 81 780.00 | | 83 415.00 |
EC TOTAL (IV) | 3 097 412.00 | 3 095 747.00 | | 3 097 412.00 |
EE Grand total (I to V) | 397 968.00 | 410 054.00 | | 397 968.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 407.00 | |
GF Total Operating Expenses (II) | | | 3 407.00 | |
GG - OPERATING RESULT (I - II) | | | -3 407.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 000.00 | |
GR Interest and similar expenses | | | 1 636.00 | |
GU Total financial expenses (VI) | | | 8 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 634.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 710.00 | | | 1 710.00 |
HH Total exceptional expenses (VIII) | 1 710.00 | | | 1 710.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 710.00 | | | -1 710.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 753.00 | 5 650.00 | | 13 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 751.00 | -5 649.00 | | -13 751.00 |
| |
| 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 | 350 105.00 | | | 350 105.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350 105.00 | |
I4 DECREASES Grand Total | | | 350 105.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 350 105.00 | | | 350 105.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 12 594.00 | | | 12 594.00 |
6T Receivables | 502 394.00 | | | 502 394.00 |
6X Other provisions for depreciation | 29 051.00 | 7 000.00 | | 29 051.00 |
7B Total provisions for depreciation | 877 444.00 | 7 000.00 | | 877 444.00 |
7C Grand total | 890 038.00 | 7 000.00 | | 890 038.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 7 000.00 | | |
| |
| 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 | 3 013 997.00 | 3 013 997.00 | | 3 013 997.00 |
UX Other trade receivables | 274 237.00 | 274 237.00 | | 274 237.00 |
VA Doubtful or disputed receivables | 596 978.00 | 596 978.00 | | 596 978.00 |
VB VAT | 704.00 | 704.00 | | 704.00 |
VC Group and associates | 36 051.00 | | 36 051.00 | 36 051.00 |
VI Group and Associates | 83 415.00 | 1 636.00 | 81 780.00 | 83 415.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 907 970.00 | 871 920.00 | 36 051.00 | 907 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 097 412.00 | 3 015 633.00 | 81 780.00 | 3 097 412.00 |
