| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 140 000.00 | | 140 000.00 | 140 000.00 |
BJ TOTAL (I) | 140 000.00 | | 140 000.00 | 140 000.00 |
BV Advances and down payments on orders | 423.00 | | 423.00 | 423.00 |
BZ Other receivables | 72.00 | | 72.00 | 72.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 495.00 | | 495.00 | 495.00 |
CO Grand total (0 to V) | 140 495.00 | | 140 495.00 | 140 495.00 |
| |
| 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 | -10 242.00 | -6 866.00 | | -10 242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 458.00 | -3 376.00 | | 3 458.00 |
DL TOTAL (I) | -5 784.00 | -9 242.00 | | -5 784.00 |
DU Loans and Debts from Credit Institutions (3) | 100 707.00 | 109 487.00 | | 100 707.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 688.00 | 45 188.00 | | 42 688.00 |
DX Trade payables and related accounts | 1 831.00 | 547.00 | | 1 831.00 |
EA Other liabilities | 1 053.00 | 275.00 | | 1 053.00 |
EC TOTAL (IV) | 146 279.00 | 155 497.00 | | 146 279.00 |
EE Grand total (I to V) | 140 495.00 | 146 255.00 | | 140 495.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 173.00 | | 14 173.00 | 14 173.00 |
FJ Net sales | 14 173.00 | | 14 173.00 | 14 173.00 |
FR Total operating income (I) | | | 14 173.00 | |
FW Other purchases and external expenses | | | 6 019.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 174.00 | |
GG - OPERATING RESULT (I - II) | | | 8 000.00 | |
GR Interest and similar expenses | | | 4 541.00 | |
GU Total financial expenses (VI) | | | 4 541.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 541.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 173.00 | 5 488.00 | | 14 173.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 715.00 | 8 864.00 | | 10 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 458.00 | -3 376.00 | | 3 458.00 |
| |
| 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 | 140 000.00 | | | 140 000.00 |
I4 DECREASES Grand Total | | | 140 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 140 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 140 000.00 | | | 140 000.00 |
| |
| 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 | 1 831.00 | 1 831.00 | | 1 831.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 053.00 | 1 053.00 | | 1 053.00 |
VG Loans with a maturity of up to one year at origin | 248.00 | 248.00 | | 248.00 |
VH Loans with a maturity of more than one year at origin | 100 459.00 | 9 714.00 | 41 958.00 | 100 459.00 |
VI Group and Associates | 42 688.00 | 42 688.00 | | 42 688.00 |
VK Loans repaid during the year | 9 000.00 | | | 9 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 72.00 | | | 72.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72.00 | 72.00 | | 72.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 279.00 | 55 534.00 | 41 958.00 | 146 279.00 |
