| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 337 087.00 | 2 197.00 | 334 891.00 | 337 087.00 |
BZ Other receivables | 1 406 329.00 | | 1 406 329.00 | 1 406 329.00 |
CF Cash and cash equivalents | 13 491.00 | | 13 491.00 | 13 491.00 |
CJ TOTAL (II) | 1 756 907.00 | 2 197.00 | 1 754 710.00 | 1 756 907.00 |
CO Grand total (0 to V) | 1 756 907.00 | 2 197.00 | 1 754 710.00 | 1 756 907.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 000.00 | 42 000.00 | | 42 000.00 |
DD Legal reserve (1) | 4 200.00 | 4 200.00 | | 4 200.00 |
DG Other reserves | 141 539.00 | 721 059.00 | | 141 539.00 |
DH Retained earnings | 1.00 | 411 378.00 | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 936.00 | 9 103.00 | | 10 936.00 |
DL TOTAL (I) | 198 675.00 | 1 187 739.00 | | 198 675.00 |
DX Trade payables and related accounts | 124 504.00 | 125 104.00 | | 124 504.00 |
EA Other liabilities | 1 431 531.00 | 427 278.00 | | 1 431 531.00 |
EC TOTAL (IV) | 1 556 035.00 | 552 382.00 | | 1 556 035.00 |
EE Grand total (I to V) | 1 754 710.00 | 1 740 121.00 | | 1 754 710.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 564.00 | |
GF Total Operating Expenses (II) | | | 5 564.00 | |
GG - OPERATING RESULT (I - II) | | | -5 564.00 | |
GL Other interest and similar income | | | 20 753.00 | |
GP Total financial income (V) | | | 20 753.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 753.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 253.00 | 4 551.00 | | 4 253.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 753.00 | 19 306.00 | | 20 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 817.00 | 10 204.00 | | 9 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 936.00 | 9 103.00 | | 10 936.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 197.00 | | | 2 197.00 |
7B Total provisions for depreciation | 2 197.00 | | | 2 197.00 |
7C Grand total | 2 197.00 | | | 2 197.00 |
| |
| 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 | 124 504.00 | 124 504.00 | | 124 504.00 |
UX Other trade receivables | 335 267.00 | 335 267.00 | | 335 267.00 |
VA Doubtful or disputed receivables | 1 820.00 | 1 820.00 | | 1 820.00 |
VC Group and associates | 1 405 789.00 | 1 405 789.00 | | 1 405 789.00 |
VI Group and Associates | 1 431 531.00 | 1 431 531.00 | | 1 431 531.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 540.00 | 540.00 | | 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 743 416.00 | 1 743 416.00 | | 1 743 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 556 035.00 | 1 556 035.00 | | 1 556 035.00 |
