| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 476 082.00 | 161 163.00 | 314 919.00 | 476 082.00 |
BZ Other receivables | 41 686.00 | | 41 686.00 | 41 686.00 |
CF Cash and cash equivalents | 2 234.00 | | 2 234.00 | 2 234.00 |
CH Prepaid expenses | 1 349.00 | | 1 349.00 | 1 349.00 |
CJ TOTAL (II) | 521 351.00 | 161 163.00 | 360 188.00 | 521 351.00 |
CO Grand total (0 to V) | 521 351.00 | 161 163.00 | 360 188.00 | 521 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DH Retained earnings | -335 154.00 | -324 042.00 | | -335 154.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 925.00 | -11 112.00 | | -12 925.00 |
DL TOTAL (I) | -216 079.00 | -203 154.00 | | -216 079.00 |
DP Provisions for Risks | 58 537.00 | 58 537.00 | | 58 537.00 |
DR TOTAL (IV) | 58 537.00 | 58 537.00 | | 58 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 163 284.00 | 161 000.00 | | 163 284.00 |
DX Trade payables and related accounts | 256 962.00 | 260 753.00 | | 256 962.00 |
DY Tax and social security liabilities | 60 965.00 | 63 827.00 | | 60 965.00 |
EA Other liabilities | 36 518.00 | 34 018.00 | | 36 518.00 |
EC TOTAL (IV) | 517 730.00 | 519 598.00 | | 517 730.00 |
EE Grand total (I to V) | 360 188.00 | 374 982.00 | | 360 188.00 |
EG Accrued income and payables due within one year | 517 730.00 | 519 598.00 | | 517 730.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 12 840.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 12 841.00 | |
GG - OPERATING RESULT (I - II) | | | -12 840.00 | |
GR Interest and similar expenses | | | 85.00 | |
GU Total financial expenses (VI) | | | 85.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -85.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 091.00 | | |
HD Total exceptional income (VII) | | 4 091.00 | | |
HE Exceptional expenses on management operations | | 2 658.00 | | |
HF Exceptional expenses on capital transactions | | 83.00 | | |
HH Total exceptional expenses (VIII) | | 2 741.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 351.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 4 094.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 926.00 | 15 206.00 | | 12 926.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 925.00 | -11 112.00 | | -12 925.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 58 537.00 | | | 58 537.00 |
7C Grand total | 58 537.00 | | | 58 537.00 |
| |
| 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 | 256 962.00 | 256 962.00 | | 256 962.00 |
8D Social Security and Other Social Organizations | 60 965.00 | 60 965.00 | | 60 965.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 518.00 | 36 518.00 | | 36 518.00 |
UX Other trade receivables | 476 082.00 | 476 082.00 | | 476 082.00 |
VI Group and Associates | 163 284.00 | 163 284.00 | | 163 284.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 41 686.00 | 41 686.00 | | 41 686.00 |
VS Prepaid expenses | 1 349.00 | 1 349.00 | | 1 349.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 519 117.00 | 519 117.00 | | 519 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 517 730.00 | 517 730.00 | | 517 730.00 |
