| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 870 264.00 | | 870 264.00 | 870 264.00 |
BB Receivables related to investments | 1 154 008.00 | | 1 154 008.00 | 1 154 008.00 |
BH Other financial assets | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
BJ TOTAL (I) | 5 555 710.00 | 120 000.00 | 5 435 710.00 | 5 555 710.00 |
BX Customers and related accounts | 7 349 603.00 | | 7 349 603.00 | 7 349 603.00 |
BZ Other receivables | 555 294.00 | | 555 294.00 | 555 294.00 |
CF Cash and cash equivalents | 19 382.00 | | 19 382.00 | 19 382.00 |
CH Prepaid expenses | 1 750.00 | | 1 750.00 | 1 750.00 |
CJ TOTAL (II) | 7 926 030.00 | | 7 926 030.00 | 7 926 030.00 |
CO Grand total (0 to V) | 13 481 740.00 | 120 000.00 | 13 361 740.00 | 13 481 740.00 |
CU Other investments | 2 331 438.00 | 120 000.00 | 2 211 438.00 | 2 331 438.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 480 000.00 | | | 480 000.00 |
DD Legal reserve (1) | 48 000.00 | | | 48 000.00 |
DG Other reserves | 754 483.00 | | | 754 483.00 |
DH Retained earnings | -2 385 863.00 | | | -2 385 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -784 361.00 | | | -784 361.00 |
DL TOTAL (I) | -1 887 741.00 | | | -1 887 741.00 |
DU Loans and Debts from Credit Institutions (3) | 7 334 855.00 | | | 7 334 855.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 333 445.00 | | | 3 333 445.00 |
DX Trade payables and related accounts | 3 110 961.00 | | | 3 110 961.00 |
DY Tax and social security liabilities | 1 403 715.00 | | | 1 403 715.00 |
EA Other liabilities | 66 505.00 | | | 66 505.00 |
EC TOTAL (IV) | 15 249 481.00 | | | 15 249 481.00 |
EE Grand total (I to V) | 13 361 740.00 | | | 13 361 740.00 |
EG Accrued income and payables due within one year | 9 795 169.00 | | | 9 795 169.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 157 729.00 | | | 157 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 440 373.00 | | 1 440 373.00 | 1 440 373.00 |
FJ Net sales | 1 440 373.00 | | 1 440 373.00 | 1 440 373.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 262 455.00 | |
FQ Other income | | | 7 724.00 | |
FR Total operating income (I) | | | 1 710 551.00 | |
FW Other purchases and external expenses | | | 1 813 137.00 | |
FX Taxes, duties, and similar payments | | | 161 732.00 | |
FY Salaries and Wages | | | 202 286.00 | |
FZ Social Security Contributions | | | 119 681.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 2 296 840.00 | |
GG - OPERATING RESULT (I - II) | | | -586 289.00 | |
GL Other interest and similar income | | | 30 908.00 | |
GP Total financial income (V) | | | 30 908.00 | |
GR Interest and similar expenses | | | 228 980.00 | |
GU Total financial expenses (VI) | | | 228 980.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -198 072.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -784 361.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 741 459.00 | 1 225 680.00 | | 1 741 459.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 525 820.00 | 2 443 980.00 | | 2 525 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -784 361.00 | -1 218 300.00 | | -784 361.00 |
HP References: Equipment leasing | 1 408 057.00 | 1 413 086.00 | | 1 408 057.00 |
| |
| 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 | 3 333 445.00 | 470 678.00 | 2 862 767.00 | 3 333 445.00 |
8B Suppliers and Related Accounts | 3 110 961.00 | 3 110 961.00 | | 3 110 961.00 |
8K Other liabilities (including liabilities related to repo transactions) | 66 505.00 | 66 505.00 | | 66 505.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 260 655.00 | 7 906 647.00 | 2 354 008.00 | 10 260 655.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 249 481.00 | 9 795 169.00 | 4 411 578.00 | 15 249 481.00 |
