| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 810.00 | | 810.00 | 810.00 |
BJ TOTAL (I) | 4 960.00 | 4 000.00 | 960.00 | 4 960.00 |
BX Customers and related accounts | 594.00 | | 594.00 | 594.00 |
BZ Other receivables | 178 062.00 | 103 750.00 | 74 312.00 | 178 062.00 |
CF Cash and cash equivalents | 28 638.00 | | 28 638.00 | 28 638.00 |
CJ TOTAL (II) | 207 294.00 | 103 750.00 | 103 544.00 | 207 294.00 |
CO Grand total (0 to V) | 212 255.00 | 107 750.00 | 104 505.00 | 212 255.00 |
CU Other investments | 4 150.00 | 4 000.00 | 150.00 | 4 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 356.00 | | | 90 356.00 |
DG Other reserves | 112 553.00 | | | 112 553.00 |
DH Retained earnings | -123 723.00 | | | -123 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 568.00 | | | 24 568.00 |
DL TOTAL (I) | 103 755.00 | | | 103 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | 691.00 | | | 691.00 |
DY Tax and social security liabilities | 59.00 | | | 59.00 |
EC TOTAL (IV) | 750.00 | | | 750.00 |
EE Grand total (I to V) | 104 505.00 | | | 104 505.00 |
EG Accrued income and payables due within one year | 750.00 | | | 750.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 295.00 | | 295.00 | 295.00 |
FJ Net sales | 295.00 | | 295.00 | 295.00 |
FR Total operating income (I) | | | 295.00 | |
FW Other purchases and external expenses | | | 333.00 | |
GF Total Operating Expenses (II) | | | 333.00 | |
GG - OPERATING RESULT (I - II) | | | -38.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11.00 | |
GL Other interest and similar income | | | 2 195.00 | |
GO Net income from sales of marketable securities | | | 301.00 | |
GP Total financial income (V) | | | 2 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 508.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 125 849.00 | | | 125 849.00 |
HD Total exceptional income (VII) | 125 849.00 | | | 125 849.00 |
HG Exceptional depreciation and provisions | 103 750.00 | | | 103 750.00 |
HH Total exceptional expenses (VIII) | 103 750.00 | | | 103 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 22 099.00 | | | 22 099.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 652.00 | | | 128 652.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 083.00 | | | 104 083.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 568.00 | | | 24 568.00 |
| |
| 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 | 4 961.00 | | | 4 961.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 961.00 | |
I4 DECREASES Grand Total | | | 4 961.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 961.00 | | | 4 961.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 59.00 | 59.00 | | 59.00 |
UX Other trade receivables | 594.00 | 594.00 | | 594.00 |
VI Group and Associates | 691.00 | 691.00 | | 691.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 178 062.00 | 178 062.00 | | 178 062.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178 656.00 | 178 656.00 | | 178 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 750.00 | 750.00 | | 750.00 |
