| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 577.00 | | 577.00 | 577.00 |
BJ TOTAL (I) | 577.00 | | 577.00 | 577.00 |
BT Goods | 1 290 207.00 | | 1 290 207.00 | 1 290 207.00 |
BZ Other receivables | 4 006.00 | | 4 006.00 | 4 006.00 |
CH Prepaid expenses | 190.00 | | 190.00 | 190.00 |
CJ TOTAL (II) | 1 294 403.00 | | 1 294 403.00 | 1 294 403.00 |
CO Grand total (0 to V) | 1 294 980.00 | | 1 294 980.00 | 1 294 980.00 |
| |
| 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 | -645 825.00 | -664 814.00 | | -645 825.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 015.00 | 18 989.00 | | 21 015.00 |
DL TOTAL (I) | -623 809.00 | -644 825.00 | | -623 809.00 |
DP Provisions for Risks | 680 000.00 | 680 000.00 | | 680 000.00 |
DR TOTAL (IV) | 680 000.00 | 680 000.00 | | 680 000.00 |
DU Loans and Debts from Credit Institutions (3) | 717 394.00 | 767 130.00 | | 717 394.00 |
DV Miscellaneous Loans and Financial Debts (4) | 489 938.00 | 480 190.00 | | 489 938.00 |
DX Trade payables and related accounts | 2 059.00 | 2 249.00 | | 2 059.00 |
DY Tax and social security liabilities | | 537.00 | | |
EA Other liabilities | 29 398.00 | 15 193.00 | | 29 398.00 |
EC TOTAL (IV) | 1 238 790.00 | 1 265 299.00 | | 1 238 790.00 |
EE Grand total (I to V) | 1 294 980.00 | 1 300 475.00 | | 1 294 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 71 929.00 | | 71 929.00 | 71 929.00 |
FJ Net sales | 71 929.00 | | 71 929.00 | 71 929.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 71 930.00 | |
FW Other purchases and external expenses | | | 22 898.00 | |
FX Taxes, duties, and similar payments | | | 225.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 23 124.00 | |
GG - OPERATING RESULT (I - II) | | | 48 805.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 27 790.00 | |
GU Total financial expenses (VI) | | | 27 790.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 015.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 71 930.00 | 71 121.00 | | 71 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 915.00 | 52 132.00 | | 50 915.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 015.00 | 18 989.00 | | 21 015.00 |
| |
| 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 | 577.00 | | | 577.00 |
I3 DECREASES Total Financial Fixed Assets | | | 577.00 | |
I4 DECREASES Grand Total | | | 577.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 577.00 | | | 577.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 680 000.00 | | | 680 000.00 |
7C Grand total | 680 000.00 | | | 680 000.00 |
| |
| 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 | 2 059.00 | 2 059.00 | | 2 059.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 398.00 | 29 398.00 | | 29 398.00 |
UT Other financial assets | 577.00 | 577.00 | | 577.00 |
VB VAT | 1 001.00 | | | 1 001.00 |
VG Loans with a maturity of up to one year at origin | 13 292.00 | 13 292.00 | | 13 292.00 |
VH Loans with a maturity of more than one year at origin | 704 103.00 | 39 632.00 | 168 465.00 | 704 103.00 |
VI Group and Associates | 489 938.00 | 489 938.00 | | 489 938.00 |
VK Loans repaid during the year | 48 919.00 | | | 48 919.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 005.00 | | | 3 005.00 |
VS Prepaid expenses | 190.00 | | | 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 773.00 | 4 773.00 | | 4 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 238 790.00 | 574 319.00 | 168 465.00 | 1 238 790.00 |
