| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 3 811 495.00 | | 3 811 495.00 | 3 811 495.00 |
BX Customers and related accounts | 4 909.00 | | 4 909.00 | 4 909.00 |
BZ Other receivables | 4 394.00 | | 4 394.00 | 4 394.00 |
CF Cash and cash equivalents | 3 056.00 | | 3 056.00 | 3 056.00 |
CH Prepaid expenses | 2 423.00 | | 2 423.00 | 2 423.00 |
CJ TOTAL (II) | 3 826 278.00 | | 3 826 278.00 | 3 826 278.00 |
CO Grand total (0 to V) | 3 826 278.00 | | 3 826 278.00 | 3 826 278.00 |
| |
| 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 | -163 440.00 | -128 599.00 | | -163 440.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 796.00 | -34 841.00 | | -50 796.00 |
DL TOTAL (I) | -213 236.00 | -162 440.00 | | -213 236.00 |
DU Loans and Debts from Credit Institutions (3) | 3 058 684.00 | 3 059 108.00 | | 3 058 684.00 |
DV Miscellaneous Loans and Financial Debts (4) | 968 389.00 | 936 486.00 | | 968 389.00 |
DX Trade payables and related accounts | 10 273.00 | 8 044.00 | | 10 273.00 |
DY Tax and social security liabilities | 2 168.00 | 2 758.00 | | 2 168.00 |
EC TOTAL (IV) | 4 039 514.00 | 4 006 396.00 | | 4 039 514.00 |
EE Grand total (I to V) | 3 826 278.00 | 3 843 956.00 | | 3 826 278.00 |
EG Accrued income and payables due within one year | 4 039 514.00 | 956 396.00 | | 4 039 514.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 025.00 | | 78 025.00 | 78 025.00 |
FJ Net sales | 78 025.00 | | 78 025.00 | 78 025.00 |
FR Total operating income (I) | | | 78 025.00 | |
FW Other purchases and external expenses | | | 36 082.00 | |
FX Taxes, duties, and similar payments | | | 10 034.00 | |
GE Other Expenses | | | 5 396.00 | |
GF Total Operating Expenses (II) | | | 51 513.00 | |
GG - OPERATING RESULT (I - II) | | | 26 513.00 | |
GR Interest and similar expenses | | | 77 309.00 | |
GU Total financial expenses (VI) | | | 77 309.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -77 309.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 78 025.00 | 79 572.00 | | 78 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 822.00 | 114 413.00 | | 128 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 796.00 | -34 841.00 | | -50 796.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 9 544.00 | 9 544.00 | | 9 544.00 |
8B Suppliers and Related Accounts | 10 273.00 | 10 273.00 | | 10 273.00 |
UX Other trade receivables | 4 909.00 | | | 4 909.00 |
VH Loans with a maturity of more than one year at origin | 3 058 684.00 | 3 058 684.00 | | 3 058 684.00 |
VI Group and Associates | 958 845.00 | 958 845.00 | | 958 845.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 168.00 | 2 168.00 | | 2 168.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 394.00 | | | 4 394.00 |
VS Prepaid expenses | 2 423.00 | | | 2 423.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 726.00 | 11 726.00 | | 11 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 039 514.00 | 4 039 514.00 | | 4 039 514.00 |
