| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 101 002.00 | 1 000 000.00 | 101 002.00 | 1 101 002.00 |
BX Customers and related accounts | 206 400.00 | 172 000.00 | 34 400.00 | 206 400.00 |
BZ Other receivables | 388 608.00 | 74 992.00 | 313 616.00 | 388 608.00 |
CF Cash and cash equivalents | 2 218.00 | | 2 218.00 | 2 218.00 |
CJ TOTAL (II) | 597 226.00 | 246 992.00 | 350 241.00 | 597 226.00 |
CO Grand total (0 to V) | 1 698 228.00 | 1 246 992.00 | 451 236.00 | 1 698 228.00 |
CU Other investments | 1 101 002.00 | 1 000 000.00 | 101 002.00 | 1 101 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 241 480.00 | -1 234 375.00 | | -1 241 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -121 376.00 | -7 105.00 | | -121 376.00 |
DL TOTAL (I) | -1 361 856.00 | -1 240 480.00 | | -1 361 856.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 656 013.00 | 1 653 668.00 | | 1 656 013.00 |
DX Trade payables and related accounts | 10 576.00 | 10 596.00 | | 10 576.00 |
DY Tax and social security liabilities | 146 503.00 | 34 400.00 | | 146 503.00 |
EC TOTAL (IV) | 1 813 092.00 | 1 698 664.00 | | 1 813 092.00 |
EE Grand total (I to V) | 451 236.00 | 458 184.00 | | 451 236.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 241.00 | |
GF Total Operating Expenses (II) | | | 7 241.00 | |
GG - OPERATING RESULT (I - II) | | | -7 241.00 | |
GR Interest and similar expenses | | | 78.00 | |
GU Total financial expenses (VI) | | | 78.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -78.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 792.00 | | |
HD Total exceptional income (VII) | | 1 792.00 | | |
HE Exceptional expenses on management operations | | 150.00 | | |
HH Total exceptional expenses (VIII) | | 150.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 642.00 | | |
HK Income tax | 114 056.00 | 3 976.00 | | 114 056.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1 792.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 376.00 | 8 898.00 | | 121 376.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -121 376.00 | -7 105.00 | | -121 376.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 246 992.00 | | | 246 992.00 |
7B Total provisions for depreciation | 246 992.00 | | | 246 992.00 |
7C Grand total | 246 992.00 | | | 246 992.00 |
| |
| 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 | 1 456 013.00 | 1 456 013.00 | | 1 456 013.00 |
8B Suppliers and Related Accounts | 10 576.00 | 10 576.00 | | 10 576.00 |
8D Social Security and Other Social Organizations | 146 503.00 | 146 503.00 | | 146 503.00 |
8K Other liabilities (including liabilities related to repo transactions) | 200 000.00 | 200 000.00 | | 200 000.00 |
VS Prepaid expenses | 595 006.00 | 595 008.00 | | 595 006.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 595 008.00 | 595 008.00 | | 595 008.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 813 092.00 | 1 813 092.00 | | 1 813 092.00 |
