| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 698 557.00 | | 698 557.00 | 698 557.00 |
CF Cash and cash equivalents | 4 809.00 | | 4 809.00 | 4 809.00 |
CJ TOTAL (II) | 703 366.00 | | 703 366.00 | 703 366.00 |
CO Grand total (0 to V) | 703 366.00 | | 703 366.00 | 703 366.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 732.00 | 10 732.00 | | 10 732.00 |
DD Legal reserve (1) | 1 073.00 | 1 073.00 | | 1 073.00 |
DG Other reserves | 199 547.00 | 199 583.00 | | 199 547.00 |
DH Retained earnings | 158 692.00 | 158 692.00 | | 158 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 297 346.00 | -36.00 | | 297 346.00 |
DL TOTAL (I) | 667 391.00 | 370 044.00 | | 667 391.00 |
DP Provisions for Risks | | 311 280.00 | | |
DR TOTAL (IV) | | 311 280.00 | | |
DU Loans and Debts from Credit Institutions (3) | 105.00 | 105.00 | | 105.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 790.00 | 16 186.00 | | 16 790.00 |
DX Trade payables and related accounts | 19 080.00 | 9 067.00 | | 19 080.00 |
DY Tax and social security liabilities | | 960.00 | | |
EC TOTAL (IV) | 35 975.00 | 26 317.00 | | 35 975.00 |
EE Grand total (I to V) | 703 366.00 | 707 642.00 | | 703 366.00 |
EG Accrued income and payables due within one year | 35 975.00 | 26 317.00 | | 35 975.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 500.00 | | 500.00 | 500.00 |
FJ Net sales | 500.00 | | 500.00 | 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 29 388.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 29 889.00 | |
FW Other purchases and external expenses | | | 15 763.00 | |
FX Taxes, duties, and similar payments | | | 322.00 | |
GE Other Expenses | | | 29 386.00 | |
GF Total Operating Expenses (II) | | | 45 471.00 | |
GG - OPERATING RESULT (I - II) | | | -15 582.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 069.00 | |
GP Total financial income (V) | | | 2 069.00 | |
GR Interest and similar expenses | | | 421.00 | |
GU Total financial expenses (VI) | | | 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 340.00 | | | 1 340.00 |
HC Reversals of provisions and transfers of expenses | 311 280.00 | 311 280.00 | | 311 280.00 |
HD Total exceptional income (VII) | 311 280.00 | 311 280.00 | | 311 280.00 |
HG Exceptional depreciation and provisions | | 311 280.00 | | |
HH Total exceptional expenses (VIII) | | 311 280.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 311 280.00 | | | 311 280.00 |
HL TOTAL REVENUE (I + III + V + VII) | 343 239.00 | 321 800.00 | | 343 239.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 892.00 | 321 836.00 | | 45 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 297 346.00 | -36.00 | | 297 346.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 311 280.00 | | 311 280.00 | 311 280.00 |
6X Other provisions for depreciation | 29 388.00 | | 29 388.00 | 29 388.00 |
7B Total provisions for depreciation | 29 388.00 | | 29 388.00 | 29 388.00 |
7C Grand total | 340 668.00 | | 340 668.00 | 340 668.00 |
UE of which provisions and reversals: - Operating | | | 29 388.00 | |
UJ - Exceptional | | | 311 280.00 | |
| |
| 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 | 19 080.00 | 19 080.00 | | 19 080.00 |
VB VAT | 4 177.00 | | | 4 177.00 |
VC Group and associates | 691 845.00 | | | 691 845.00 |
VG Loans with a maturity of up to one year at origin | 105.00 | 105.00 | | 105.00 |
VI Group and Associates | 16 790.00 | 16 790.00 | | 16 790.00 |
VM Income taxes | 2 535.00 | | | 2 535.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 698 557.00 | 698 557.00 | | 698 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 975.00 | 35 975.00 | | 35 975.00 |
