| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 702 980.00 | 1 416 000.00 | 2 286 980.00 | 3 702 980.00 |
BZ Other receivables | 966.00 | | 966.00 | 966.00 |
CF Cash and cash equivalents | 149.00 | | 149.00 | 149.00 |
CJ TOTAL (II) | 1 115.00 | | 1 115.00 | 1 115.00 |
CO Grand total (0 to V) | 3 704 095.00 | 1 416 000.00 | 2 288 095.00 | 3 704 095.00 |
CU Other investments | 3 702 980.00 | 1 416 000.00 | 2 286 980.00 | 3 702 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 731 000.00 | | | 1 731 000.00 |
DD Legal reserve (1) | 173 100.00 | | | 173 100.00 |
DG Other reserves | 421 776.00 | | | 421 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 460 148.00 | | | -1 460 148.00 |
DL TOTAL (I) | 865 728.00 | | | 865 728.00 |
DU Loans and Debts from Credit Institutions (3) | 1 399 733.00 | | | 1 399 733.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 537.00 | | | 15 537.00 |
DX Trade payables and related accounts | 3 562.00 | | | 3 562.00 |
DY Tax and social security liabilities | 3 535.00 | | | 3 535.00 |
EC TOTAL (IV) | 1 422 367.00 | | | 1 422 367.00 |
EE Grand total (I to V) | 2 288 095.00 | | | 2 288 095.00 |
EG Accrued income and payables due within one year | 263 179.00 | | | 263 179.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 92 750.00 | | 92 750.00 | 92 750.00 |
FJ Net sales | 92 750.00 | | 92 750.00 | 92 750.00 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 92 758.00 | |
FW Other purchases and external expenses | | | 16 253.00 | |
FX Taxes, duties, and similar payments | | | 956.00 | |
FY Salaries and Wages | | | 59 850.00 | |
FZ Social Security Contributions | | | 24 698.00 | |
GE Other Expenses | | | 94.00 | |
GF Total Operating Expenses (II) | | | 101 850.00 | |
GG - OPERATING RESULT (I - II) | | | -9 091.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 416 000.00 | |
GR Interest and similar expenses | | | 35 057.00 | |
GU Total financial expenses (VI) | | | 1 451 057.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 451 057.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 460 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 92 758.00 | | | 92 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 552 907.00 | | | 1 552 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 460 148.00 | | | -1 460 148.00 |
| |
| 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 | 3 702 980.00 | | | 3 702 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 702 980.00 | |
I4 DECREASES Grand Total | | | 3 702 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 702 980.00 | | | 3 702 980.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 416 000.00 | | 1 416 000.00 | 1 416 000.00 |
7C Grand total | 1 416 000.00 | | 1 416 000.00 | 1 416 000.00 |
UG - Financial | | 1 416 000.00 | | |
| |
| 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 | 3 562.00 | 3 562.00 | | 3 562.00 |
8C Staff and Related Accounts | 658.00 | 658.00 | | 658.00 |
8D Social Security and Other Social Organizations | 2 470.00 | 2 470.00 | | 2 470.00 |
VB VAT | 966.00 | 966.00 | | 966.00 |
VH Loans with a maturity of more than one year at origin | 1 399 733.00 | 240 545.00 | 920 628.00 | 1 399 733.00 |
VI Group and Associates | 15 537.00 | 15 537.00 | | 15 537.00 |
VQ Other Taxes, Duties, and Similar Debts | 407.00 | 407.00 | | 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 966.00 | 966.00 | | 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 422 367.00 | 263 179.00 | 920 628.00 | 1 422 367.00 |
