| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
BJ TOTAL (I) | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
BX Customers and related accounts | 672.00 | | 672.00 | 672.00 |
BZ Other receivables | 10 532.00 | | 10 532.00 | 10 532.00 |
CF Cash and cash equivalents | 1 048.00 | | 1 048.00 | 1 048.00 |
CJ TOTAL (II) | 12 253.00 | | 12 253.00 | 12 253.00 |
CO Grand total (0 to V) | 1 012 253.00 | | 1 012 253.00 | 1 012 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 060.00 | 2 060.00 | | 2 060.00 |
DB Share, merger, contribution premiums, etc. | 52 440.00 | 52 440.00 | | 52 440.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 9 783.00 | 22 469.00 | | 9 783.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 051.00 | -12 686.00 | | -13 051.00 |
DL TOTAL (I) | 51 432.00 | 64 483.00 | | 51 432.00 |
DU Loans and Debts from Credit Institutions (3) | 387 009.00 | 493 259.00 | | 387 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 486 236.00 | 384 576.00 | | 486 236.00 |
DX Trade payables and related accounts | 5 984.00 | 2 760.00 | | 5 984.00 |
DY Tax and social security liabilities | 1 300.00 | 2 192.00 | | 1 300.00 |
EA Other liabilities | 80 293.00 | 68 502.00 | | 80 293.00 |
EC TOTAL (IV) | 960 821.00 | 951 289.00 | | 960 821.00 |
EE Grand total (I to V) | 1 012 253.00 | 1 015 772.00 | | 1 012 253.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 76 976.00 | |
FJ Net sales | | | 76 976.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 486.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 79 463.00 | |
FW Other purchases and external expenses | | | 2 864.00 | |
FX Taxes, duties, and similar payments | | | 5 917.00 | |
FY Salaries and Wages | | | 75 453.00 | |
GF Total Operating Expenses (II) | | | 84 234.00 | |
GG - OPERATING RESULT (I - II) | | | -4 771.00 | |
GU Total financial expenses (VI) | | | 10 584.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 584.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 303.00 | -5 688.00 | | -2 303.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 463.00 | 79 332.00 | | 79 463.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 514.00 | 92 018.00 | | 92 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 051.00 | -12 686.00 | | -13 051.00 |
| |
| 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 | 1 000 000.00 | | | 1 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000 000.00 | |
I4 DECREASES Grand Total | | | 1 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 000.00 | | | 1 000 000.00 |
| |
| 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 | 5 984.00 | 5 984.00 | | 5 984.00 |
8K Other liabilities (including liabilities related to repo transactions) | 566 529.00 | 566 529.00 | | 566 529.00 |
UX Other trade receivables | 672.00 | 672.00 | | 672.00 |
VH Loans with a maturity of more than one year at origin | 387 009.00 | 108 554.00 | 278 455.00 | 387 009.00 |
VK Loans repaid during the year | 106 145.00 | | | 106 145.00 |
VP Miscellaneous | 10 532.00 | 10 532.00 | | 10 532.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 300.00 | 1 300.00 | | 1 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 204.00 | 11 204.00 | | 11 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 960 821.00 | 682 366.00 | 278 455.00 | 960 821.00 |
