| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 426 574.00 | | 426 574.00 | 426 574.00 |
BV Advances and down payments on orders | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 72 000.00 | | 72 000.00 | 72 000.00 |
CF Cash and cash equivalents | 383 800.00 | | 383 800.00 | 383 800.00 |
CJ TOTAL (II) | 461 800.00 | | 461 800.00 | 461 800.00 |
CO Grand total (0 to V) | 888 374.00 | | 888 374.00 | 888 374.00 |
CP Shares due in less than one year | 15 000.00 | | | 15 000.00 |
CU Other investments | 411 574.00 | | 411 574.00 | 411 574.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 578.00 | | | -6 578.00 |
DL TOTAL (I) | 93 422.00 | | | 93 422.00 |
DU Loans and Debts from Credit Institutions (3) | 521 081.00 | | | 521 081.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 000.00 | | | 6 000.00 |
DX Trade payables and related accounts | 4 297.00 | | | 4 297.00 |
DZ Fixed asset liabilities and related accounts | 78 000.00 | | | 78 000.00 |
EA Other liabilities | 185 574.00 | | | 185 574.00 |
EC TOTAL (IV) | 794 952.00 | | | 794 952.00 |
EE Grand total (I to V) | 888 374.00 | | | 888 374.00 |
EG Accrued income and payables due within one year | 306 381.00 | | | 306 381.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 000.00 | | | 1 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 497.00 | |
GF Total Operating Expenses (II) | | | 6 497.00 | |
GG - OPERATING RESULT (I - II) | | | -6 497.00 | |
GR Interest and similar expenses | | | 81.00 | |
GU Total financial expenses (VI) | | | 81.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -81.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 578.00 | | | 6 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 578.00 | | | -6 578.00 |
| |
| 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 | | | 498 574.00 | |
I3 DECREASES Total Financial Fixed Assets | | 72 000.00 | 426 574.00 | |
I4 DECREASES Grand Total | | 72 000.00 | 426 574.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 498 574.00 | |
| |
| 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 | 4 297.00 | 4 297.00 | | 4 297.00 |
8J Fixed Asset Liabilities and Related Accounts | 78 000.00 | 78 000.00 | | 78 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 185 574.00 | 185 574.00 | | 185 574.00 |
UT Other financial assets | 15 000.00 | 15 000.00 | | 15 000.00 |
VG Loans with a maturity of up to one year at origin | 1 000.00 | 1 000.00 | | 1 000.00 |
VH Loans with a maturity of more than one year at origin | 520 081.00 | 31 510.00 | 305 714.00 | 520 081.00 |
VI Group and Associates | 6 000.00 | 6 000.00 | | 6 000.00 |
VJ Loans taken out during the year | 520 000.00 | | | 520 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 72 000.00 | | | 72 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 000.00 | 87 000.00 | | 87 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 794 952.00 | 306 381.00 | 305 714.00 | 794 952.00 |
