| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 491 250.00 | 40 000.00 | 451 250.00 | 491 250.00 |
BZ Other receivables | 4 284 307.00 | | 4 284 307.00 | 4 284 307.00 |
CJ TOTAL (II) | 4 284 307.00 | | 4 284 307.00 | 4 284 307.00 |
CO Grand total (0 to V) | 4 775 557.00 | 40 000.00 | 4 735 557.00 | 4 775 557.00 |
CU Other investments | 491 250.00 | 40 000.00 | 451 250.00 | 491 250.00 |
| |
| 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 |
DD Legal reserve (1) | 3.00 | 3.00 | | 3.00 |
DH Retained earnings | -2 081 447.00 | -2 010 487.00 | | -2 081 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -113 513.00 | -70 960.00 | | -113 513.00 |
DL TOTAL (I) | -2 154 957.00 | -2 041 444.00 | | -2 154 957.00 |
DP Provisions for Risks | 2 411 733.00 | 2 325 310.00 | | 2 411 733.00 |
DR TOTAL (IV) | 2 411 733.00 | 2 325 310.00 | | 2 411 733.00 |
DU Loans and Debts from Credit Institutions (3) | 614 462.00 | 614 718.00 | | 614 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 625 713.00 | 3 531 700.00 | | 3 625 713.00 |
DX Trade payables and related accounts | 238 606.00 | 230 950.00 | | 238 606.00 |
EC TOTAL (IV) | 4 478 782.00 | 4 377 369.00 | | 4 478 782.00 |
EE Grand total (I to V) | 4 735 557.00 | 4 661 234.00 | | 4 735 557.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 392.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 10 467.00 | |
GG - OPERATING RESULT (I - II) | | | -10 467.00 | |
GL Other interest and similar income | | | 74 398.00 | |
GP Total financial income (V) | | | 74 398.00 | |
GQ Financial allocations to depreciation and provisions | | | 86 423.00 | |
GR Interest and similar expenses | | | 91 021.00 | |
GU Total financial expenses (VI) | | | 177 444.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -103 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -113 513.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 398.00 | 81 672.00 | | 74 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 187 911.00 | 152 632.00 | | 187 911.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -113 513.00 | -70 960.00 | | -113 513.00 |
| |
| 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 | 491 250.00 | | | 491 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 491 250.00 | |
I4 DECREASES Grand Total | | | 491 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 491 250.00 | | | 491 250.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 400 000.00 | | | 400 000.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 325 310.00 | 86 423.00 | | 2 325 310.00 |
7B Total provisions for depreciation | 40 000.00 | | | 40 000.00 |
7C Grand total | 2 365 310.00 | 86 423.00 | | 2 365 310.00 |
| |
| 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 | 238 606.00 | 238 606.00 | | 238 606.00 |
VC Group and associates | 3 965.00 | | | 3 965.00 |
VH Loans with a maturity of more than one year at origin | 614 462.00 | 614 462.00 | | 614 462.00 |
VI Group and Associates | 3 625 713.00 | 3 625 713.00 | | 3 625 713.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 280 343.00 | | | 4 280 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 284 307.00 | 4 284 307.00 | | 4 284 307.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 478 782.00 | 4 478 782.00 | | 4 478 782.00 |
