| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 9 386.00 | | 9 386.00 | 9 386.00 |
BJ TOTAL (I) | 600 503.00 | 307 401.00 | 293 102.00 | 600 503.00 |
BZ Other receivables | 7 933.00 | | 7 933.00 | 7 933.00 |
CF Cash and cash equivalents | 619.00 | | 619.00 | 619.00 |
CJ TOTAL (II) | 8 552.00 | | 8 552.00 | 8 552.00 |
CO Grand total (0 to V) | 609 056.00 | 307 401.00 | 301 655.00 | 609 056.00 |
CU Other investments | 591 117.00 | 307 401.00 | 283 716.00 | 591 117.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -373 321.00 | -365 015.00 | | -373 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 684.00 | -8 305.00 | | -5 684.00 |
DL TOTAL (I) | -339 005.00 | -333 321.00 | | -339 005.00 |
DU Loans and Debts from Credit Institutions (3) | 70 318.00 | 113 207.00 | | 70 318.00 |
DV Miscellaneous Loans and Financial Debts (4) | 569 225.00 | 523 786.00 | | 569 225.00 |
EA Other liabilities | 1 117.00 | 1 117.00 | | 1 117.00 |
EC TOTAL (IV) | 640 661.00 | 638 110.00 | | 640 661.00 |
EE Grand total (I to V) | 301 655.00 | 304 789.00 | | 301 655.00 |
EG Accrued income and payables due within one year | 45 274.00 | 40 605.00 | | 45 274.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 977.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 3 130.00 | |
GG - OPERATING RESULT (I - II) | | | -3 130.00 | |
GR Interest and similar expenses | | | 2 553.00 | |
GU Total financial expenses (VI) | | | 2 553.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 684.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 684.00 | 8 305.00 | | 5 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 684.00 | -8 305.00 | | -5 684.00 |
| |
| 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 | 600 503.00 | | | 600 503.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 503.00 | |
I4 DECREASES Grand Total | | | 600 503.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 503.00 | | | 600 503.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 3 074 010.00 | | | 3 074 010.00 |
7B Total provisions for depreciation | 307 401.00 | | | 307 401.00 |
7C Grand total | 307 401.00 | | | 307 401.00 |
| |
| 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 | 94.00 | 94.00 | | 94.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 117.00 | 1 117.00 | | 1 117.00 |
UT Other financial assets | 9 386.00 | | | 9 386.00 |
VH Loans with a maturity of more than one year at origin | 70 318.00 | 44 061.00 | 26 256.00 | 70 318.00 |
VI Group and Associates | 569 130.00 | | 569 130.00 | 569 130.00 |
VK Loans repaid during the year | 42 889.00 | | | 42 889.00 |
VM Income taxes | 7 933.00 | | | 7 933.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 319.00 | 7 933.00 | 9 386.00 | 17 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 640 661.00 | 45 274.00 | 595 386.00 | 640 661.00 |
