| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 118 480.00 | 99 063.00 | 19 416.00 | 118 480.00 |
BZ Other receivables | 33 847.00 | | 33 847.00 | 33 847.00 |
CJ TOTAL (II) | 152 327.00 | 99 063.00 | 53 263.00 | 152 327.00 |
CO Grand total (0 to V) | 152 327.00 | 99 063.00 | 53 263.00 | 152 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 194 400.00 | | | 194 400.00 |
DD Legal reserve (1) | 5 400.00 | | | 5 400.00 |
DG Other reserves | 10 714.00 | | | 10 714.00 |
DH Retained earnings | -480 030.00 | | | -480 030.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 177.00 | | | 2 177.00 |
DL TOTAL (I) | -267 338.00 | | | -267 338.00 |
DV Miscellaneous Loans and Financial Debts (4) | 167 943.00 | | | 167 943.00 |
EA Other liabilities | 152 659.00 | | | 152 659.00 |
EC TOTAL (IV) | 320 602.00 | | | 320 602.00 |
EE Grand total (I to V) | 53 263.00 | | | 53 263.00 |
EG Accrued income and payables due within one year | 167 943.00 | | | 167 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 760.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 5 761.00 | |
FW Other purchases and external expenses | | | 2 918.00 | |
GF Total Operating Expenses (II) | | | 2 918.00 | |
GG - OPERATING RESULT (I - II) | | | 2 843.00 | |
GR Interest and similar expenses | | | 666.00 | |
GU Total financial expenses (VI) | | | 666.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -666.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 761.00 | | | 5 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 583.00 | | | 3 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 177.00 | | | 2 177.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 104 823.00 | | 5 760.00 | 104 823.00 |
7B Total provisions for depreciation | 104 823.00 | | 5 760.00 | 104 823.00 |
7C Grand total | 104 823.00 | | 5 760.00 | 104 823.00 |
UE of which provisions and reversals: - Operating | | | 5 760.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 167 943.00 | 167 943.00 | | 167 943.00 |
VA Doubtful or disputed receivables | 118 480.00 | 118 480.00 | | 118 480.00 |
VB VAT | 33 847.00 | 33 847.00 | | 33 847.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 327.00 | 152 327.00 | | 152 327.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 943.00 | 167 943.00 | | 167 943.00 |
