| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 084 807.00 | | 7 084 807.00 | 7 084 807.00 |
BZ Other receivables | 216 097.00 | | 216 097.00 | 216 097.00 |
CF Cash and cash equivalents | 2 675.00 | | 2 675.00 | 2 675.00 |
CJ TOTAL (II) | 218 771.00 | | 218 771.00 | 218 771.00 |
CO Grand total (0 to V) | 7 303 579.00 | | 7 303 579.00 | 7 303 579.00 |
CU Other investments | 7 084 807.00 | | 7 084 807.00 | 7 084 807.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -67 448.00 | -28 705.00 | | -67 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 230.00 | -38 743.00 | | -23 230.00 |
DL TOTAL (I) | 9 322.00 | 32 551.00 | | 9 322.00 |
DU Loans and Debts from Credit Institutions (3) | 7 278 516.00 | 7 198 516.00 | | 7 278 516.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 14 721.00 | | |
DX Trade payables and related accounts | 15 740.00 | 2 191.00 | | 15 740.00 |
EC TOTAL (IV) | 7 294 256.00 | 7 215 428.00 | | 7 294 256.00 |
EE Grand total (I to V) | 7 303 579.00 | 7 247 980.00 | | 7 303 579.00 |
EG Accrued income and payables due within one year | 7 294 256.00 | 7 215 428.00 | | 7 294 256.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 278 516.00 | 7 198 516.00 | | 7 278 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 34 776.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 34 845.00 | |
GG - OPERATING RESULT (I - II) | | | -34 845.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 615.00 | -19 371.00 | | -11 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 230.00 | 38 743.00 | | 23 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 230.00 | -38 743.00 | | -23 230.00 |
| |
| 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 | 7 084 807.00 | | | 7 084 807.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 084 807.00 | |
I4 DECREASES Grand Total | | | 7 084 807.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 084 807.00 | | | 7 084 807.00 |
| |
| 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 | 15 740.00 | 15 740.00 | | 15 740.00 |
VG Loans with a maturity of up to one year at origin | 7 278 516.00 | 7 278 516.00 | | 7 278 516.00 |
VP Miscellaneous | 216 097.00 | | | 216 097.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216 097.00 | 216 097.00 | | 216 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 294 256.00 | 7 294 256.00 | | 7 294 256.00 |
