| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 5 200.00 | | 5 200.00 | 5 200.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 6 853.00 | | 6 853.00 | 6 853.00 |
BT Goods | 1 943 587.00 | 608 343.00 | 1 335 245.00 | 1 943 587.00 |
BZ Other receivables | 2 062 135.00 | | 2 062 135.00 | 2 062 135.00 |
CD Marketable securities | 50 169.00 | | 50 169.00 | 50 169.00 |
CF Cash and cash equivalents | 107 838.00 | | 107 838.00 | 107 838.00 |
CJ TOTAL (II) | 4 163 730.00 | 608 343.00 | 3 555 387.00 | 4 163 730.00 |
CO Grand total (0 to V) | 4 170 582.00 | 608 343.00 | 3 562 240.00 | 4 170 582.00 |
CU Other investments | 153.00 | | 153.00 | 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 413 000.00 | | | 2 413 000.00 |
DD Legal reserve (1) | 70 720.00 | | | 70 720.00 |
DH Retained earnings | 266 786.00 | | | 266 786.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 057.00 | | | -5 057.00 |
DL TOTAL (I) | 2 745 449.00 | | | 2 745 449.00 |
DP Provisions for Risks | 36 000.00 | | | 36 000.00 |
DR TOTAL (IV) | 36 000.00 | | | 36 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 776 170.00 | | | 776 170.00 |
DX Trade payables and related accounts | 4 200.00 | | | 4 200.00 |
EA Other liabilities | 421.00 | | | 421.00 |
EC TOTAL (IV) | 780 791.00 | | | 780 791.00 |
EE Grand total (I to V) | 3 562 240.00 | | | 3 562 240.00 |
EG Accrued income and payables due within one year | 780 791.00 | | | 780 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 044.00 | |
FR Total operating income (I) | | | 1 044.00 | |
FW Other purchases and external expenses | | | -6.00 | |
FX Taxes, duties, and similar payments | | | 433.00 | |
GE Other Expenses | | | 20 994.00 | |
GF Total Operating Expenses (II) | | | 21 421.00 | |
GG - OPERATING RESULT (I - II) | | | -20 376.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82.00 | |
GL Other interest and similar income | | | 38 954.00 | |
GP Total financial income (V) | | | 39 035.00 | |
GR Interest and similar expenses | | | 23 716.00 | |
GU Total financial expenses (VI) | | | 23 716.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 080.00 | | | 40 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 137.00 | | | 45 137.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 057.00 | | | -5 057.00 |
| |
| 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 | 6 853.00 | | | 6 853.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 853.00 | |
I4 DECREASES Grand Total | | | 6 853.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 853.00 | | | 6 853.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 36 000.00 | | | 36 000.00 |
6N Inventories and work in progress | 608 343.00 | | | 608 343.00 |
7B Total provisions for depreciation | 608 343.00 | | | 608 343.00 |
7C Grand total | 644 343.00 | | | 644 343.00 |
| |
| 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 | 4 200.00 | 4 200.00 | | 4 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 421.00 | 421.00 | | 421.00 |
UT Other financial assets | 1 500.00 | | | 1 500.00 |
VB VAT | 29 552.00 | | | 29 552.00 |
VC Group and associates | 2 032 584.00 | | | 2 032 584.00 |
VI Group and Associates | 776 170.00 | 776 170.00 | | 776 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 063 635.00 | 2 062 135.00 | 1 500.00 | 2 063 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 780 791.00 | 780 791.00 | | 780 791.00 |
