| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 990.00 | 11 921.00 | 69.00 | 11 990.00 |
BH Other financial assets | 1 525.00 | | 1 525.00 | 1 525.00 |
BJ TOTAL (I) | 14 465.00 | 11 921.00 | 2 544.00 | 14 465.00 |
BX Customers and related accounts | 82 141.00 | 70 488.00 | 11 653.00 | 82 141.00 |
BZ Other receivables | 35 033.00 | | 35 033.00 | 35 033.00 |
CF Cash and cash equivalents | 6 112.00 | | 6 112.00 | 6 112.00 |
CJ TOTAL (II) | 123 285.00 | 70 488.00 | 52 797.00 | 123 285.00 |
CO Grand total (0 to V) | 137 751.00 | 82 409.00 | 55 341.00 | 137 751.00 |
CU Other investments | 950.00 | | 950.00 | 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 13 838.00 | | | 13 838.00 |
DH Retained earnings | -11 064.00 | | | -11 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 392.00 | | | -2 392.00 |
DL TOTAL (I) | 1 483.00 | | | 1 483.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 624.00 | | | 53 624.00 |
DX Trade payables and related accounts | 636.00 | | | 636.00 |
DY Tax and social security liabilities | -401.00 | | | -401.00 |
EC TOTAL (IV) | 53 859.00 | | | 53 859.00 |
EE Grand total (I to V) | 55 341.00 | | | 55 341.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 038.00 | | 1 038.00 | 1 038.00 |
FJ Net sales | 1 038.00 | | 1 038.00 | 1 038.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 712.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 750.00 | |
FS Purchases of goods (including customs duties) | | | 955.00 | |
FW Other purchases and external expenses | | | 3 010.00 | |
FX Taxes, duties, and similar payments | | | -1 036.00 | |
FZ Social Security Contributions | | | 849.00 | |
GF Total Operating Expenses (II) | | | 3 778.00 | |
GG - OPERATING RESULT (I - II) | | | -2 027.00 | |
GR Interest and similar expenses | | | 365.00 | |
GU Total financial expenses (VI) | | | 365.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 392.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 750.00 | | | 1 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 143.00 | | | 4 143.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 392.00 | | | -2 392.00 |
| |
| 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 | 14 465.00 | | | 14 465.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 475.00 | |
I4 DECREASES Grand Total | | | 14 465.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 990.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 990.00 | | | 11 990.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 475.00 | | | 2 475.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 873.00 | | | 11 873.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 873.00 | | | 11 873.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 71 200.00 | | 712.00 | 71 200.00 |
7B Total provisions for depreciation | 71 200.00 | | 712.00 | 71 200.00 |
7C Grand total | 71 200.00 | | 712.00 | 71 200.00 |
| |
| 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 | 636.00 | 63.00 | | 636.00 |
UT Other financial assets | 1 525.00 | | 1 525.00 | 1 525.00 |
VA Doubtful or disputed receivables | 70 488.00 | 2 136.00 | 68 352.00 | 70 488.00 |
VB VAT | 611.00 | 611.00 | | 611.00 |
VC Group and associates | 34 422.00 | | 34 422.00 | 34 422.00 |
VI Group and Associates | 53 624.00 | 53 624.00 | | 53 624.00 |
VQ Other Taxes, Duties, and Similar Debts | -401.00 | -401.00 | | -401.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 699.00 | 14 400.00 | 104 299.00 | 118 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 859.00 | 53 859.00 | | 53 859.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 3 010.00 | | | 3 010.00 |
YY Amount of VAT collected | 208.00 | | | 208.00 |
YZ Total deductible VAT on goods and services | 326.00 | | | 326.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 010.00 | | | 3 010.00 |
