| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 1 755 779.00 | | 1 755 779.00 | 1 755 779.00 |
BJ TOTAL (I) | 1 812 469.00 | | 1 812 469.00 | 1 812 469.00 |
BV Advances and down payments on orders | 637.00 | | 637.00 | 637.00 |
BZ Other receivables | 519.00 | | 519.00 | 519.00 |
CF Cash and cash equivalents | 3 523.00 | | 3 523.00 | 3 523.00 |
CJ TOTAL (II) | 4 680.00 | | 4 680.00 | 4 680.00 |
CO Grand total (0 to V) | 1 817 148.00 | | 1 817 148.00 | 1 817 148.00 |
CU Other investments | 56 690.00 | | 56 690.00 | 56 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 700.00 | 56 700.00 | | 56 700.00 |
DD Legal reserve (1) | 195.00 | 80.00 | | 195.00 |
DH Retained earnings | 2 188.00 | 1 512.00 | | 2 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -113.00 | 790.00 | | -113.00 |
DL TOTAL (I) | 58 970.00 | 59 082.00 | | 58 970.00 |
DU Loans and Debts from Credit Institutions (3) | 1 755 779.00 | 1 889 323.00 | | 1 755 779.00 |
DX Trade payables and related accounts | 2 400.00 | 2 715.00 | | 2 400.00 |
DY Tax and social security liabilities | | 423.00 | | |
EC TOTAL (IV) | 1 758 179.00 | 1 892 462.00 | | 1 758 179.00 |
EE Grand total (I to V) | 1 817 148.00 | 1 951 544.00 | | 1 817 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 000.00 | | 3 000.00 | 3 000.00 |
FJ Net sales | 3 000.00 | | 3 000.00 | 3 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 001.00 | |
FW Other purchases and external expenses | | | 3 038.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 114.00 | |
GG - OPERATING RESULT (I - II) | | | -113.00 | |
GL Other interest and similar income | | | 168 116.00 | |
GP Total financial income (V) | | | 168 116.00 | |
GR Interest and similar expenses | | | 168 116.00 | |
GU Total financial expenses (VI) | | | 168 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 171 117.00 | 183 987.00 | | 171 117.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 230.00 | 183 197.00 | | 171 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -113.00 | 790.00 | | -113.00 |
| |
| 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 | 1 946 013.00 | | 168 116.00 | 1 946 013.00 |
I3 DECREASES Total Financial Fixed Assets | | 301 661.00 | 1 812 469.00 | |
I4 DECREASES Grand Total | | 301 661.00 | 1 812 469.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 946 013.00 | | 168 116.00 | 1 946 013.00 |
| |
| 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 | 1 755 779.00 | 1 755 779.00 | | 1 755 779.00 |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
UP Loans | 1 755 779.00 | 1 755 779.00 | | 1 755 779.00 |
VB VAT | 519.00 | | | 519.00 |
VJ Loans taken out during the year | 1 889 324.00 | | | 1 889 324.00 |
VK Loans repaid during the year | 133 995.00 | | | 133 995.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 756 298.00 | 1 756 298.00 | | 1 756 298.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 758 179.00 | 1 758 179.00 | | 1 758 179.00 |
