| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 309.00 | | 3 309.00 | 3 309.00 |
BJ TOTAL (I) | 552 215.00 | | 552 215.00 | 552 215.00 |
BX Customers and related accounts | 54 000.00 | | 54 000.00 | 54 000.00 |
BZ Other receivables | 3 121.00 | | 3 121.00 | 3 121.00 |
CJ TOTAL (II) | 57 121.00 | | 57 121.00 | 57 121.00 |
CO Grand total (0 to V) | 609 336.00 | | 609 336.00 | 609 336.00 |
CU Other investments | 548 906.00 | | 548 906.00 | 548 906.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | | | 8 000.00 |
DH Retained earnings | -45 386.00 | | | -45 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -71 278.00 | | | -71 278.00 |
DK Regulated provisions | 13 220.00 | | | 13 220.00 |
DL TOTAL (I) | -15 444.00 | | | -15 444.00 |
DU Loans and Debts from Credit Institutions (3) | 933.00 | | | 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | 561 496.00 | | | 561 496.00 |
DX Trade payables and related accounts | 8 606.00 | | | 8 606.00 |
DY Tax and social security liabilities | 47 498.00 | | | 47 498.00 |
EA Other liabilities | 6 248.00 | | | 6 248.00 |
EC TOTAL (IV) | 624 780.00 | | | 624 780.00 |
EE Grand total (I to V) | 609 336.00 | | | 609 336.00 |
EG Accrued income and payables due within one year | 624 780.00 | | | 624 780.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 933.00 | | | 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 732.00 | |
FX Taxes, duties, and similar payments | | | 4 081.00 | |
FY Salaries and Wages | | | 41 487.00 | |
FZ Social Security Contributions | | | 22 332.00 | |
GF Total Operating Expenses (II) | | | 70 633.00 | |
GG - OPERATING RESULT (I - II) | | | -70 633.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -70 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 22 332.00 | | | 22 332.00 |
HE Exceptional expenses on management operations | 1 235.00 | | | 1 235.00 |
HH Total exceptional expenses (VIII) | 1 235.00 | | | 1 235.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 235.00 | | | -1 235.00 |
HK Income tax | -590.00 | | | -590.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 278.00 | | | 71 278.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -71 278.00 | | | -71 278.00 |
| |
| 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 | 552 215.00 | | | 552 215.00 |
I3 DECREASES Total Financial Fixed Assets | | | 552 215.00 | |
I4 DECREASES Grand Total | | | 552 215.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 552 215.00 | | | 552 215.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 220.00 | | | 13 220.00 |
7C Grand total | 13 220.00 | | | 13 220.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 606.00 | 8 606.00 | | 8 606.00 |
8D Social Security and Other Social Organizations | 38 498.00 | 38 498.00 | | 38 498.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 248.00 | 6 248.00 | | 6 248.00 |
UT Other financial assets | 3 309.00 | | 3 309.00 | 3 309.00 |
UX Other trade receivables | 54 000.00 | 54 000.00 | | 54 000.00 |
VB VAT | 2 531.00 | 2 531.00 | | 2 531.00 |
VC Group and associates | 590.00 | 590.00 | | 590.00 |
VH Loans with a maturity of more than one year at origin | 933.00 | 933.00 | | 933.00 |
VI Group and Associates | 561 496.00 | 561 496.00 | | 561 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 430.00 | 57 121.00 | 3 309.00 | 60 430.00 |
VW VAT | 9 000.00 | 9 000.00 | | 9 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 624 780.00 | 624 780.00 | | 624 780.00 |
