| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 606 438.00 | | 606 438.00 | 606 438.00 |
BJ TOTAL (I) | 606 438.00 | | 606 438.00 | 606 438.00 |
BT Goods | 1 085 793.00 | 997 644.00 | 88 150.00 | 1 085 793.00 |
BZ Other receivables | 201 523.00 | | 201 523.00 | 201 523.00 |
CF Cash and cash equivalents | 45.00 | | 45.00 | 45.00 |
CJ TOTAL (II) | 1 287 362.00 | 997 644.00 | 289 718.00 | 1 287 362.00 |
CO Grand total (0 to V) | 1 893 799.00 | 997 644.00 | 896 156.00 | 1 893 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | 212 128.00 | -245 003.00 | | 212 128.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 905.00 | 457 131.00 | | -10 905.00 |
DL TOTAL (I) | 208 723.00 | 219 628.00 | | 208 723.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | 110.00 | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 685 913.00 | 675 692.00 | | 685 913.00 |
DX Trade payables and related accounts | 1 410.00 | 1 981.00 | | 1 410.00 |
EC TOTAL (IV) | 687 433.00 | 677 782.00 | | 687 433.00 |
EE Grand total (I to V) | 896 156.00 | 897 410.00 | | 896 156.00 |
EG Accrued income and payables due within one year | 687 433.00 | 677 782.00 | | 687 433.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 028.00 | |
FX Taxes, duties, and similar payments | | | 183.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 165.00 | |
GF Total Operating Expenses (II) | | | 12 376.00 | |
GG - OPERATING RESULT (I - II) | | | -12 376.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 633.00 | |
GL Other interest and similar income | | | 3 060.00 | |
GP Total financial income (V) | | | 11 693.00 | |
GR Interest and similar expenses | | | 10 221.00 | |
GU Total financial expenses (VI) | | | 10 221.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 472.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 905.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 693.00 | 1 465 116.00 | | 11 693.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 598.00 | 1 007 985.00 | | 22 598.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 905.00 | 457 131.00 | | -10 905.00 |
| |
| 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 | 464 805.00 | | 141 633.00 | 464 805.00 |
I3 DECREASES Total Financial Fixed Assets | | | 606 438.00 | |
I4 DECREASES Grand Total | | | 606 438.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 464 805.00 | | 141 633.00 | 464 805.00 |
| |
| 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 | 685 913.00 | 685 913.00 | | 685 913.00 |
8B Suppliers and Related Accounts | 1 410.00 | 1 410.00 | | 1 410.00 |
UL Receivables related to investments | 606 438.00 | 606 438.00 | | 606 438.00 |
VC Group and associates | 201 523.00 | 201 523.00 | | 201 523.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VJ Loans taken out during the year | 11 138.00 | | | 11 138.00 |
VK Loans repaid during the year | 917.00 | | | 917.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 807 961.00 | 807 961.00 | | 807 961.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 687 433.00 | 687 433.00 | | 687 433.00 |
