| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 93 258.00 | | 93 258.00 | 93 258.00 |
CF Cash and cash equivalents | 5 771.00 | | 5 771.00 | 5 771.00 |
CJ TOTAL (II) | 99 029.00 | | 99 029.00 | 99 029.00 |
CO Grand total (0 to V) | 99 029.00 | | 99 029.00 | 99 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9.00 | 79 999.00 | | 9.00 |
DL TOTAL (I) | 1 509.00 | 81 499.00 | | 1 509.00 |
DP Provisions for Risks | | 10 000.00 | | |
DQ Provisions for Expenses | 39 404.00 | 74 546.00 | | 39 404.00 |
DR TOTAL (IV) | 39 404.00 | 84 546.00 | | 39 404.00 |
DX Trade payables and related accounts | 58 116.00 | 57 667.00 | | 58 116.00 |
EC TOTAL (IV) | 58 116.00 | 57 667.00 | | 58 116.00 |
EE Grand total (I to V) | 99 029.00 | 223 712.00 | | 99 029.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 84 546.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 84 546.00 | |
FW Other purchases and external expenses | | | 3 271.00 | |
GB Operating Expenses - Provisions | | | 39 404.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 42 676.00 | |
GG - OPERATING RESULT (I - II) | | | 41 871.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 41 862.00 | | | 41 862.00 |
HH Total exceptional expenses (VIII) | 41 862.00 | | | 41 862.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -41 862.00 | | | -41 862.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 546.00 | 157 643.00 | | 84 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 538.00 | 77 643.00 | | 84 538.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9.00 | 79 999.00 | | 9.00 |
| |
| 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 | | | 1.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 84 546.00 | 39 404.00 | 84 546.00 | 84 546.00 |
7C Grand total | 84 546.00 | 39 404.00 | 84 546.00 | 84 546.00 |
UE of which provisions and reversals: - Operating | | 39 404.00 | 84 546.00 | |
| |
| 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 | 58 116.00 | 58 116.00 | | 58 116.00 |
VB VAT | 10 258.00 | 10 258.00 | | 10 258.00 |
VC Group and associates | 83 000.00 | 83 000.00 | | 83 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 258.00 | 93 258.00 | | 93 258.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 116.00 | 58 116.00 | | 58 116.00 |
