| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 064.00 | 14 064.00 | | 14 064.00 |
BH Other financial assets | 6 197.00 | | 6 197.00 | 6 197.00 |
BJ TOTAL (I) | 20 261.00 | 14 064.00 | 6 197.00 | 20 261.00 |
BT Goods | 8 400.00 | | 8 400.00 | 8 400.00 |
BX Customers and related accounts | 267 950.00 | 143 919.00 | 124 031.00 | 267 950.00 |
BZ Other receivables | 8 387.00 | | 8 387.00 | 8 387.00 |
CF Cash and cash equivalents | 7 222.00 | | 7 222.00 | 7 222.00 |
CH Prepaid expenses | 382.00 | | 382.00 | 382.00 |
CJ TOTAL (II) | 292 341.00 | 143 919.00 | 148 422.00 | 292 341.00 |
CO Grand total (0 to V) | 312 602.00 | 157 984.00 | 154 618.00 | 312 602.00 |
CP Shares due in less than one year | 6 197.00 | | | 6 197.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 114 271.00 | 145 968.00 | | 114 271.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -82 176.00 | -31 697.00 | | -82 176.00 |
DL TOTAL (I) | 40 479.00 | 122 655.00 | | 40 479.00 |
DU Loans and Debts from Credit Institutions (3) | 65.00 | 118.00 | | 65.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 087.00 | 68 016.00 | | 63 087.00 |
DX Trade payables and related accounts | 50 934.00 | 51 249.00 | | 50 934.00 |
DY Tax and social security liabilities | 53.00 | 53.00 | | 53.00 |
EC TOTAL (IV) | 114 140.00 | 119 436.00 | | 114 140.00 |
EE Grand total (I to V) | 154 618.00 | 242 091.00 | | 154 618.00 |
EG Accrued income and payables due within one year | 114 140.00 | 119 436.00 | | 114 140.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 65.00 | 118.00 | | 65.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 500.00 | 3 808.00 | 11 308.00 | 7 500.00 |
FJ Net sales | 7 500.00 | 3 808.00 | 11 308.00 | 7 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 560.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 16 868.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 8 553.00 | |
FW Other purchases and external expenses | | | 20 117.00 | |
FX Taxes, duties, and similar payments | | | 827.00 | |
GB Operating Expenses - Provisions | | | 63 919.00 | |
GE Other Expenses | | | 5 560.00 | |
GF Total Operating Expenses (II) | | | 98 975.00 | |
GG - OPERATING RESULT (I - II) | | | -82 107.00 | |
GR Interest and similar expenses | | | 69.00 | |
GU Total financial expenses (VI) | | | 69.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -69.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -82 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 21 318.00 | | |
HH Total exceptional expenses (VIII) | | 21 318.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -21 318.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 868.00 | 109 525.00 | | 16 868.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 044.00 | 141 222.00 | | 99 044.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -82 176.00 | -31 697.00 | | -82 176.00 |
| |
| 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 | 20 261.00 | | | 20 261.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 197.00 | |
I4 DECREASES Grand Total | | | 20 261.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 064.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 064.00 | | | 14 064.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 197.00 | | | 6 197.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 064.00 | | | 14 064.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 064.00 | | | 14 064.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 85 560.00 | 63 919.00 | 5 560.00 | 85 560.00 |
7B Total provisions for depreciation | 85 560.00 | 63 919.00 | 5 560.00 | 85 560.00 |
7C Grand total | 85 560.00 | 63 919.00 | 5 560.00 | 85 560.00 |
UE of which provisions and reversals: - Operating | | 63 919.00 | 5 560.00 | |
| |
| 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 | 50 934.00 | 50 934.00 | | 50 934.00 |
UT Other financial assets | 6 197.00 | 6 197.00 | | 6 197.00 |
UX Other trade receivables | 267 950.00 | | | 267 950.00 |
VB VAT | 8 387.00 | | | 8 387.00 |
VG Loans with a maturity of up to one year at origin | 65.00 | 65.00 | | 65.00 |
VI Group and Associates | 63 087.00 | 63 087.00 | | 63 087.00 |
VQ Other Taxes, Duties, and Similar Debts | 53.00 | 53.00 | | 53.00 |
VS Prepaid expenses | 382.00 | | | 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282 916.00 | 282 916.00 | | 282 916.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 140.00 | 114 140.00 | | 114 140.00 |
