| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 990.00 | 11 921.00 | 69.00 | 11 990.00 |
BH Other financial assets | 1 525.00 | | 1 525.00 | 1 525.00 |
BJ TOTAL (I) | 14 465.00 | 11 921.00 | 2 544.00 | 14 465.00 |
BX Customers and related accounts | 80 208.00 | 68 352.00 | 11 856.00 | 80 208.00 |
BZ Other receivables | 35 063.00 | | 35 063.00 | 35 063.00 |
CF Cash and cash equivalents | 6 371.00 | | 6 371.00 | 6 371.00 |
CJ TOTAL (II) | 121 643.00 | 68 352.00 | 53 291.00 | 121 643.00 |
CO Grand total (0 to V) | 136 108.00 | 80 273.00 | 55 835.00 | 136 108.00 |
CU Other investments | 950.00 | | 950.00 | 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 13 838.00 | | | 13 838.00 |
DH Retained earnings | -13 456.00 | | | -13 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 238.00 | | | 238.00 |
DL TOTAL (I) | 1 721.00 | | | 1 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 659.00 | | | 53 659.00 |
DX Trade payables and related accounts | 455.00 | | | 455.00 |
EC TOTAL (IV) | 54 114.00 | | | 54 114.00 |
EE Grand total (I to V) | 55 835.00 | | | 55 835.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 169.00 | | 169.00 | 169.00 |
FJ Net sales | 169.00 | | 169.00 | 169.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 136.00 | |
FR Total operating income (I) | | | 2 304.00 | |
FS Purchases of goods (including customs duties) | | | 154.00 | |
FW Other purchases and external expenses | | | 712.00 | |
FX Taxes, duties, and similar payments | | | 43.00 | |
FZ Social Security Contributions | | | 1 159.00 | |
GF Total Operating Expenses (II) | | | 2 067.00 | |
GG - OPERATING RESULT (I - II) | | | 238.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 305.00 | | | 2 305.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 067.00 | | | 2 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 238.00 | | | 238.00 |
| |
| 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 | 14 465.00 | | | 14 465.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 475.00 | |
I4 DECREASES Grand Total | | | 14 465.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 990.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 990.00 | | | 11 990.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 475.00 | | | 2 475.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 873.00 | | | 11 873.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 873.00 | | | 11 873.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 70 488.00 | | 2 136.00 | 70 488.00 |
7B Total provisions for depreciation | 70 488.00 | | 2 136.00 | 70 488.00 |
7C Grand total | 70 488.00 | | 2 136.00 | 70 488.00 |
| |
| 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 | 455.00 | 455.00 | | 455.00 |
UT Other financial assets | 1 525.00 | | 1 525.00 | 1 525.00 |
UX Other trade receivables | 11 856.00 | 11 856.00 | | 11 856.00 |
VA Doubtful or disputed receivables | 68 352.00 | 3 560.00 | 64 792.00 | 68 352.00 |
VB VAT | 641.00 | 641.00 | | 641.00 |
VC Group and associates | 34 422.00 | | 34 422.00 | 34 422.00 |
VI Group and Associates | 53 659.00 | 53 659.00 | | 53 659.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 796.00 | 16 057.00 | 100 739.00 | 116 796.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 114.00 | 54 114.00 | | 54 114.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 712.00 | | | 712.00 |
YY Amount of VAT collected | 34.00 | | | 34.00 |
YZ Total deductible VAT on goods and services | 65.00 | | | 65.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 712.00 | | | 712.00 |
