| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 7 534 022.00 | 2 332 799.00 | 5 201 223.00 | 7 534 022.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 1 082 324.00 | | 1 082 324.00 | 1 082 324.00 |
CF Cash and cash equivalents | 12 268.00 | | 12 268.00 | 12 268.00 |
CJ TOTAL (II) | 1 106 592.00 | | 1 106 592.00 | 1 106 592.00 |
CO Grand total (0 to V) | 8 640 614.00 | 2 332 799.00 | 6 307 815.00 | 8 640 614.00 |
CU Other investments | 7 484 022.00 | 2 332 799.00 | 5 151 223.00 | 7 484 022.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 1 569 101.00 | | | 1 569 101.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 304 142.00 | | | -1 304 142.00 |
DL TOTAL (I) | 266 058.00 | | | 266 058.00 |
DU Loans and Debts from Credit Institutions (3) | 5 917 822.00 | | | 5 917 822.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87 384.00 | | | 87 384.00 |
DX Trade payables and related accounts | 24 587.00 | | | 24 587.00 |
DY Tax and social security liabilities | 3 213.00 | | | 3 213.00 |
EA Other liabilities | 8 750.00 | | | 8 750.00 |
EC TOTAL (IV) | 6 041 757.00 | | | 6 041 757.00 |
EE Grand total (I to V) | 6 307 815.00 | | | 6 307 815.00 |
EG Accrued income and payables due within one year | 1 203 024.00 | | | 1 203 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 000.00 | | 40 000.00 | 40 000.00 |
FJ Net sales | 40 000.00 | | 40 000.00 | 40 000.00 |
FR Total operating income (I) | | | 40 000.00 | |
FW Other purchases and external expenses | | | 22 445.00 | |
FX Taxes, duties, and similar payments | | | 1 329.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 23 775.00 | |
GG - OPERATING RESULT (I - II) | | | 16 225.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 139 764.00 | |
GP Total financial income (V) | | | 1 139 764.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 332 799.00 | |
GR Interest and similar expenses | | | 129 526.00 | |
GU Total financial expenses (VI) | | | 2 462 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 322 560.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 306 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 193.00 | | | -2 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 179 765.00 | | | 1 179 765.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 483 907.00 | | | 2 483 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 304 142.00 | | | -1 304 142.00 |
| |
| 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 | 7 474 273.00 | | | 7 474 273.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 534 023.00 | |
I4 DECREASES Grand Total | | | 7 534 023.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 475 273.00 | | | 7 475 273.00 |
| |
| 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 | 8 866.00 | 5 866.00 | | 8 866.00 |
8K Other liabilities (including liabilities related to repo transactions) | 87 268.00 | 87 268.00 | | 87 268.00 |
UT Other financial assets | 50 000.00 | | | 50 000.00 |
VH Loans with a maturity of more than one year at origin | 5 917 822.00 | 1 079 090.00 | 4 588 732.00 | 5 917 822.00 |
VJ Loans taken out during the year | 1 000 000.00 | | | 1 000 000.00 |
VK Loans repaid during the year | 1 070 152.00 | | | 1 070 152.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 144 324.00 | 1 094 324.00 | 50 000.00 | 1 144 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 041 757.00 | 1 203 025.00 | 4 588 732.00 | 6 041 757.00 |
