| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 38 112.00 | 38 112.00 | | 38 112.00 |
BJ TOTAL (I) | 38 112.00 | 38 112.00 | | 38 112.00 |
BV Advances and down payments on orders | 154.00 | | 154.00 | 154.00 |
BX Customers and related accounts | 51 035.00 | 51 035.00 | | 51 035.00 |
BZ Other receivables | 39 622.00 | | 39 622.00 | 39 622.00 |
CJ TOTAL (II) | 90 811.00 | 51 035.00 | 39 776.00 | 90 811.00 |
CO Grand total (0 to V) | 128 923.00 | 89 147.00 | 39 776.00 | 128 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 000.00 | 260 000.00 | | 260 000.00 |
DD Legal reserve (1) | 160 125.00 | 160 125.00 | | 160 125.00 |
DG Other reserves | 470 351.00 | 470 351.00 | | 470 351.00 |
DH Retained earnings | -3 307 262.00 | -3 278 237.00 | | -3 307 262.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 539.00 | -29 025.00 | | -30 539.00 |
DL TOTAL (I) | -2 447 325.00 | -2 416 786.00 | | -2 447 325.00 |
DU Loans and Debts from Credit Institutions (3) | 2 385 365.00 | 2 392 682.00 | | 2 385 365.00 |
DX Trade payables and related accounts | 48 776.00 | 90 237.00 | | 48 776.00 |
DY Tax and social security liabilities | 45 090.00 | 45 127.00 | | 45 090.00 |
EA Other liabilities | 7 870.00 | 7 870.00 | | 7 870.00 |
EC TOTAL (IV) | 2 487 101.00 | 2 535 916.00 | | 2 487 101.00 |
EE Grand total (I to V) | 39 776.00 | 119 130.00 | | 39 776.00 |
| |
| 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 | | | 722.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 723.00 | |
FW Other purchases and external expenses | | | 14 812.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 814.00 | |
GG - OPERATING RESULT (I - II) | | | -14 091.00 | |
GR Interest and similar expenses | | | 18 158.00 | |
GU Total financial expenses (VI) | | | 18 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 158.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 40 110.00 | 7 336.00 | | 40 110.00 |
HH Total exceptional expenses (VIII) | 38 400.00 | 2 503.00 | | 38 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 710.00 | 4 833.00 | | 1 710.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 833.00 | 7 337.00 | | 40 833.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 372.00 | 36 362.00 | | 71 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 539.00 | -29 025.00 | | -30 539.00 |
| |
| 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 | 38 112.00 | | | 38 112.00 |
I3 DECREASES Total Financial Fixed Assets | | | 38 112.00 | |
I4 DECREASES Grand Total | | | 38 112.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 112.00 | | | 38 112.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 38 112.00 | | | 38 112.00 |
6T Receivables | 51 756.00 | | 722.00 | 51 756.00 |
7B Total provisions for depreciation | 89 868.00 | | 722.00 | 89 868.00 |
7C Grand total | 89 868.00 | | 722.00 | 89 868.00 |
UE of which provisions and reversals: - Operating | | | 722.00 | |
| |
| 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 | 48 776.00 | 48 776.00 | | 48 776.00 |
8D Social Security and Other Social Organizations | 45 090.00 | 45 090.00 | | 45 090.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 870.00 | 7 870.00 | | 7 870.00 |
UT Other financial assets | 38 112.00 | | 38 112.00 | 38 112.00 |
VA Doubtful or disputed receivables | 51 035.00 | | 51 035.00 | 51 035.00 |
VB VAT | 9 190.00 | 9 190.00 | | 9 190.00 |
VI Group and Associates | 2 385 365.00 | | 2 385 365.00 | 2 385 365.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 432.00 | 30 432.00 | | 30 432.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 128 769.00 | 39 622.00 | 89 147.00 | 128 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 487 101.00 | 101 736.00 | 2 385 365.00 | 2 487 101.00 |
