| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 3 407.00 | | 3 407.00 | 3 407.00 |
BZ Other receivables | 91 694.00 | | 91 694.00 | 91 694.00 |
CD Marketable securities | 1 627.00 | | 1 627.00 | 1 627.00 |
CF Cash and cash equivalents | 68 548.00 | | 68 548.00 | 68 548.00 |
CJ TOTAL (II) | 165 277.00 | | 165 277.00 | 165 277.00 |
CO Grand total (0 to V) | 165 277.00 | | 165 277.00 | 165 277.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 119 785.00 | | | 119 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 514.00 | | | -2 514.00 |
DL TOTAL (I) | 126 071.00 | | | 126 071.00 |
DU Loans and Debts from Credit Institutions (3) | 68.00 | | | 68.00 |
DW Advances and down payments received on current orders | 4 170.00 | | | 4 170.00 |
DX Trade payables and related accounts | 33 856.00 | | | 33 856.00 |
DY Tax and social security liabilities | 883.00 | | | 883.00 |
EA Other liabilities | 228.00 | | | 228.00 |
EC TOTAL (IV) | 39 206.00 | | | 39 206.00 |
EE Grand total (I to V) | 165 277.00 | | | 165 277.00 |
EG Accrued income and payables due within one year | 35 036.00 | | | 35 036.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 68.00 | | | 68.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 42.00 | |
FR Total operating income (I) | | | 42.00 | |
FW Other purchases and external expenses | | | 3 474.00 | |
GF Total Operating Expenses (II) | | | 3 474.00 | |
GG - OPERATING RESULT (I - II) | | | -3 432.00 | |
GL Other interest and similar income | | | 917.00 | |
GP Total financial income (V) | | | 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 917.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 960.00 | | | 960.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 474.00 | | | 3 474.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 514.00 | | | -2 514.00 |
| |
| 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 | 33 856.00 | 33 856.00 | | 33 856.00 |
8D Social Security and Other Social Organizations | 883.00 | 883.00 | | 883.00 |
8K Other liabilities (including liabilities related to repo transactions) | 228.00 | 228.00 | | 228.00 |
UX Other trade receivables | 3 407.00 | 3 407.00 | | 3 407.00 |
UY Staff and related accounts | 3 360.00 | 3 360.00 | | 3 360.00 |
UZ Social Security, other social security organizations | 2 467.00 | 2 467.00 | | 2 467.00 |
VB VAT | 7 282.00 | 7 282.00 | | 7 282.00 |
VC Group and associates | 76 611.00 | 76 611.00 | | 76 611.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VM Income taxes | 947.00 | 947.00 | | 947.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 026.00 | 1 026.00 | | 1 026.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 102.00 | 95 102.00 | | 95 102.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 036.00 | 35 036.00 | | 35 036.00 |
