| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 030 821.00 | 1 106 085.00 | 7 924 736.00 | 9 030 821.00 |
BX Customers and related accounts | 86 016.00 | | 86 018.00 | 86 016.00 |
BZ Other receivables | 2 810 247.00 | | 2 810 247.00 | 2 810 247.00 |
CF Cash and cash equivalents | 21 495.00 | | 21 495.00 | 21 495.00 |
CJ TOTAL (II) | 2 917 758.00 | | 2 917 758.00 | 2 917 758.00 |
CO Grand total (0 to V) | 11 948 579.00 | 1 106 085.00 | 10 842 494.00 | 11 948 579.00 |
CU Other investments | 9 030 821.00 | 1 106 085.00 | 7 924 738.00 | 9 030 821.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 765 000.00 | 6 765 000.00 | | 6 765 000.00 |
DH Retained earnings | -653 680.00 | -595 539.00 | | -653 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 159 365.00 | -58 141.00 | | -1 159 365.00 |
DL TOTAL (I) | 4 951 955.00 | 6 111 320.00 | | 4 951 955.00 |
DU Loans and Debts from Credit Institutions (3) | 1 480 000.00 | 1 720 000.00 | | 1 480 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 371 750.00 | | | 4 371 750.00 |
DX Trade payables and related accounts | 4 296.00 | 4 284.00 | | 4 296.00 |
DY Tax and social security liabilities | 34 493.00 | 27 841.00 | | 34 493.00 |
EA Other liabilities | | 469 767.00 | | |
EC TOTAL (IV) | 5 890 539.00 | 2 221 892.00 | | 5 890 539.00 |
EE Grand total (I to V) | 10 842 494.00 | 8 333 211.00 | | 10 842 494.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 217 674.00 | | 217 674.00 | 217 674.00 |
FJ Net sales | 217 674.00 | | 217 674.00 | 217 674.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 217 681.00 | |
FW Other purchases and external expenses | | | 154 309.00 | |
FX Taxes, duties, and similar payments | | | 641.00 | |
FY Salaries and Wages | | | 48 711.00 | |
FZ Social Security Contributions | | | 17 087.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 220 761.00 | |
GG - OPERATING RESULT (I - II) | | | -3 081.00 | |
GL Other interest and similar income | | | 1 844.00 | |
GP Total financial income (V) | | | 1 844.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 106 085.00 | |
GR Interest and similar expenses | | | 52 044.00 | |
GU Total financial expenses (VI) | | | 1 158 129.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 156 284.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 159 365.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 219 525.00 | 62 649.00 | | 219 525.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 378 890.00 | 120 791.00 | | 1 378 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 159 365.00 | -58 141.00 | | -1 159 365.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 1 106 085.00 | | |
7C Grand total | | 1 106 085.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 106 085.00 | | |
| |
| 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 | 4 296.00 | 4 296.00 | | 4 296.00 |
8C Staff and Related Accounts | 9 085.00 | 9 085.00 | | 9 085.00 |
8D Social Security and Other Social Organizations | 10 556.00 | 10 556.00 | | 10 556.00 |
UX Other trade receivables | 86 016.00 | | | 86 016.00 |
VB VAT | 1 917.00 | | | 1 917.00 |
VC Group and associates | 2 801 652.00 | | | 2 801 652.00 |
VH Loans with a maturity of more than one year at origin | 1 480 000.00 | 240 000.00 | 960 000.00 | 1 480 000.00 |
VI Group and Associates | 4 371 750.00 | 4 371 750.00 | | 4 371 750.00 |
VK Loans repaid during the year | 240 000.00 | | | 240 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 518.00 | 518.00 | | 518.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 896 263.00 | 2 896 263.00 | | 2 896 263.00 |
VW VAT | 14 336.00 | 14 336.00 | | 14 336.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 890 539.00 | 4 650 539.00 | 960 000.00 | 5 890 539.00 |
