| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 852 808.00 | | 7 852 808.00 | 7 852 808.00 |
BV Advances and down payments on orders | 288 076.00 | | 288 076.00 | 288 076.00 |
BX Customers and related accounts | 25 200.00 | | 25 200.00 | 25 200.00 |
BZ Other receivables | 98 399.00 | | 98 399.00 | 98 399.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 411 675.00 | | 411 675.00 | 411 675.00 |
CO Grand total (0 to V) | 8 264 483.00 | | 8 264 483.00 | 8 264 483.00 |
CU Other investments | 7 852 808.00 | | 7 852 808.00 | 7 852 808.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 750 000.00 | 2 750 000.00 | | 2 750 000.00 |
DH Retained earnings | -654 268.00 | | | -654 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 237.00 | -654 268.00 | | 10 237.00 |
DL TOTAL (I) | 2 105 969.00 | 2 095 732.00 | | 2 105 969.00 |
DU Loans and Debts from Credit Institutions (3) | 2 995 798.00 | 3 000 000.00 | | 2 995 798.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 865 716.00 | 2 915 918.00 | | 2 865 716.00 |
DX Trade payables and related accounts | 292 800.00 | 292 800.00 | | 292 800.00 |
DY Tax and social security liabilities | 4 200.00 | 4 200.00 | | 4 200.00 |
EC TOTAL (IV) | 6 158 514.00 | 6 212 918.00 | | 6 158 514.00 |
EE Grand total (I to V) | 8 264 483.00 | 8 308 650.00 | | 8 264 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 000.00 | | 42 000.00 | 42 000.00 |
FJ Net sales | 42 000.00 | | 42 000.00 | 42 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 42 000.00 | |
FW Other purchases and external expenses | | | 5 046.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 046.00 | |
GG - OPERATING RESULT (I - II) | | | 36 954.00 | |
GR Interest and similar expenses | | | 74 316.00 | |
GU Total financial expenses (VI) | | | 74 318.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74 318.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 47 601.00 | | | 47 601.00 |
HD Total exceptional income (VII) | 47 601.00 | | | 47 601.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 47 601.00 | | | 47 601.00 |
HL TOTAL REVENUE (I + III + V + VII) | 89 601.00 | 21 001.00 | | 89 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 364.00 | 675 269.00 | | 79 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 237.00 | -654 268.00 | | 10 237.00 |
| |
| 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 | 7 852 808.00 | | | 7 852 808.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 852 808.00 | |
I4 DECREASES Grand Total | | | 7 852 808.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 852 808.00 | | | 7 852 808.00 |
| |
| 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 | 100 542.00 | 100 542.00 | | 100 542.00 |
8B Suppliers and Related Accounts | 292 800.00 | 292 800.00 | | 292 800.00 |
UX Other trade receivables | 25 200.00 | 25 200.00 | | 25 200.00 |
VB VAT | 98 399.00 | 95 399.00 | | 98 399.00 |
VG Loans with a maturity of up to one year at origin | 63 067.00 | 63 067.00 | | 63 067.00 |
VH Loans with a maturity of more than one year at origin | 2 932 732.00 | 250 410.00 | 1 167 668.00 | 2 932 732.00 |
VI Group and Associates | 2 765 174.00 | 2 765 174.00 | | 2 765 174.00 |
VK Loans repaid during the year | 68 147.00 | | | 68 147.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 599.00 | 123 599.00 | | 123 599.00 |
VW VAT | 4 200.00 | 4 200.00 | | 4 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | | 3 476 193.00 | 1 167 668.00 | |
