| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 29 063.00 | | 29 063.00 | 29 063.00 |
BX Customers and related accounts | 15 847.00 | 13 250.00 | 2 597.00 | 15 847.00 |
BZ Other receivables | 94 213.00 | | 94 213.00 | 94 213.00 |
CF Cash and cash equivalents | 8.00 | | 8.00 | 8.00 |
CJ TOTAL (II) | 139 132.00 | 13 250.00 | 125 882.00 | 139 132.00 |
CO Grand total (0 to V) | 139 132.00 | 13 250.00 | 125 882.00 | 139 132.00 |
CR Shares due in more than one year | 15 847.00 | | | 15 847.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -4 246.00 | -1 682.00 | | -4 246.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 004.00 | -2 564.00 | | -2 004.00 |
DL TOTAL (I) | 5 050.00 | 7 054.00 | | 5 050.00 |
DP Provisions for Risks | 11 386.00 | 11 386.00 | | 11 386.00 |
DR TOTAL (IV) | 11 386.00 | 11 386.00 | | 11 386.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94.00 | | | 94.00 |
DX Trade payables and related accounts | 5 930.00 | 10 078.00 | | 5 930.00 |
DY Tax and social security liabilities | 102 921.00 | 103 081.00 | | 102 921.00 |
EA Other liabilities | 500.00 | 500.00 | | 500.00 |
EC TOTAL (IV) | 109 446.00 | 113 659.00 | | 109 446.00 |
EE Grand total (I to V) | 125 882.00 | 132 099.00 | | 125 882.00 |
EG Accrued income and payables due within one year | 109 446.00 | 113 659.00 | | 109 446.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 632.00 | |
FX Taxes, duties, and similar payments | | | 1 233.00 | |
GF Total Operating Expenses (II) | | | 1 865.00 | |
GG - OPERATING RESULT (I - II) | | | -1 865.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 139.00 | | | 139.00 |
HH Total exceptional expenses (VIII) | 139.00 | | | 139.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -139.00 | | | -139.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 2.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 004.00 | 2 566.00 | | 2 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 004.00 | -2 564.00 | | -2 004.00 |
| |
| 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 | 11 386.00 | | | 11 386.00 |
6T Receivables | 13 250.00 | | | 13 250.00 |
7B Total provisions for depreciation | 13 250.00 | | | 13 250.00 |
7C Grand total | 24 636.00 | | | 24 636.00 |
| |
| 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 | 5 930.00 | 5 930.00 | | 5 930.00 |
8K Other liabilities (including liabilities related to repo transactions) | 500.00 | 500.00 | | 500.00 |
VA Doubtful or disputed receivables | 15 847.00 | | 15 847.00 | 15 847.00 |
VB VAT | 66 379.00 | 66 379.00 | | 66 379.00 |
VC Group and associates | 27 834.00 | 27 834.00 | | 27 834.00 |
VI Group and Associates | 94.00 | 94.00 | | 94.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 149.00 | 2 149.00 | | 2 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 060.00 | 94 213.00 | 15 847.00 | 110 060.00 |
VW VAT | 100 772.00 | 100 772.00 | | 100 772.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 446.00 | 109 446.00 | | 109 446.00 |
