| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 759 492.00 | 759 436.00 | 56.00 | 759 492.00 |
BZ Other receivables | 5 569 627.00 | 104 242.00 | 5 465 385.00 | 5 569 627.00 |
CF Cash and cash equivalents | 44 815.00 | | 44 815.00 | 44 815.00 |
CH Prepaid expenses | 1 201.00 | | 1 201.00 | 1 201.00 |
CJ TOTAL (II) | 5 615 643.00 | 104 242.00 | 5 511 402.00 | 5 615 643.00 |
CO Grand total (0 to V) | 6 375 135.00 | 863 678.00 | 5 511 457.00 | 6 375 135.00 |
CU Other investments | 759 492.00 | 759 436.00 | 56.00 | 759 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 100.00 | 22 100.00 | | 22 100.00 |
DH Retained earnings | -23 548.00 | -23 548.00 | | -23 548.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -208 447.00 | -240 700.00 | | -208 447.00 |
DL TOTAL (I) | -209 895.00 | -242 148.00 | | -209 895.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 576.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5 706 482.00 | 5 095 847.00 | | 5 706 482.00 |
DX Trade payables and related accounts | 14 870.00 | 2 663.00 | | 14 870.00 |
EC TOTAL (IV) | 5 721 352.00 | 5 101 086.00 | | 5 721 352.00 |
EE Grand total (I to V) | 5 511 457.00 | 4 858 938.00 | | 5 511 457.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 963.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 24 038.00 | |
GG - OPERATING RESULT (I - II) | | | -24 038.00 | |
GI Supported loss or transferred profit (IV) | | | 144 136.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 212.00 | |
GM Reversals of provisions and transfers of expenses | | | 885 178.00 | |
GP Total financial income (V) | | | 905 390.00 | |
GQ Financial allocations to depreciation and provisions | | | 863 678.00 | |
GR Interest and similar expenses | | | 81 985.00 | |
GU Total financial expenses (VI) | | | 945 663.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40 274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -208 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 905 390.00 | 1 000 235.00 | | 905 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 113 837.00 | 1 240 935.00 | | 1 113 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -208 447.00 | -240 700.00 | | -208 447.00 |
| |
| 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 | 759 492.00 | | | 759 492.00 |
I3 DECREASES Total Financial Fixed Assets | | | 759 492.00 | |
I4 DECREASES Grand Total | | | 759 492.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 759 492.00 | | | 759 492.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 7 594 360.00 | 7 594 360.00 | 7 594 360.00 | 7 594 360.00 |
6X Other provisions for depreciation | 125 742.00 | 104 242.00 | 125 742.00 | 125 742.00 |
7B Total provisions for depreciation | 885 178.00 | 863 678.00 | 885 178.00 | 885 178.00 |
7C Grand total | 885 178.00 | 863 678.00 | 885 178.00 | 885 178.00 |
| |
| 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 | 14 870.00 | 14 870.00 | | 14 870.00 |
VB VAT | 7 920.00 | | | 7 920.00 |
VC Group and associates | 5 501 707.00 | | | 5 501 707.00 |
VI Group and Associates | 5 706 482.00 | 5 706 482.00 | | 5 706 482.00 |
VS Prepaid expenses | 1 201.00 | | | 1 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 569 627.00 | 5 569 627.00 | | 5 569 627.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 721 352.00 | 5 721 352.00 | | 5 721 352.00 |
