| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500.00 | | 500.00 | 500.00 |
BV Advances and down payments on orders | 7 720 308.00 | | 7 720 308.00 | 7 720 308.00 |
CF Cash and cash equivalents | 557.00 | | 557.00 | 557.00 |
CH Prepaid expenses | 33.00 | | 33.00 | 33.00 |
CJ TOTAL (II) | 7 720 898.00 | | 7 720 898.00 | 7 720 898.00 |
CO Grand total (0 to V) | 7 721 398.00 | | 7 721 398.00 | 7 721 398.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 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 | -309 560.00 | -15 506.00 | | -309 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -254 369.00 | -294 055.00 | | -254 369.00 |
DL TOTAL (I) | -562 929.00 | -308 560.00 | | -562 929.00 |
DU Loans and Debts from Credit Institutions (3) | 105 678.00 | 1 311 919.00 | | 105 678.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 162 926.00 | 6 706 791.00 | | 8 162 926.00 |
DX Trade payables and related accounts | 3 723.00 | 3 558.00 | | 3 723.00 |
EA Other liabilities | 12 000.00 | 12 000.00 | | 12 000.00 |
EC TOTAL (IV) | 8 284 327.00 | 8 034 269.00 | | 8 284 327.00 |
EE Grand total (I to V) | 7 721 398.00 | 7 725 708.00 | | 7 721 398.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 350.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 4 475.00 | |
GG - OPERATING RESULT (I - II) | | | -4 475.00 | |
GR Interest and similar expenses | | | 249 894.00 | |
GU Total financial expenses (VI) | | | 249 894.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -249 894.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -254 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 369.00 | 294 055.00 | | 254 369.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -254 369.00 | -294 055.00 | | -254 369.00 |
| |
| 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 | 500.00 | | | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 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 | 8 162 926.00 | 122 262.00 | 8 040 664.00 | 8 162 926.00 |
8B Suppliers and Related Accounts | 3 723.00 | 3 723.00 | | 3 723.00 |
VG Loans with a maturity of up to one year at origin | 2 233.00 | 2 233.00 | | 2 233.00 |
VH Loans with a maturity of more than one year at origin | 103 445.00 | 103 445.00 | | 103 445.00 |
VI Group and Associates | 12 000.00 | 12 000.00 | | 12 000.00 |
VJ Loans taken out during the year | 1 434 325.00 | | | 1 434 325.00 |
VK Loans repaid during the year | 1 180 757.00 | | | 1 180 757.00 |
VS Prepaid expenses | 33.00 | | | 33.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33.00 | 33.00 | | 33.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 284 327.00 | 243 663.00 | 8 040 664.00 | 8 284 327.00 |
