| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 3 996.00 | | 3 996.00 | 3 996.00 |
BF Loans | 2 525 108.00 | | 2 525 108.00 | 2 525 108.00 |
BJ TOTAL (I) | 2 529 104.00 | | 2 529 104.00 | 2 529 104.00 |
BX Customers and related accounts | 6 556.00 | | 6 556.00 | 6 556.00 |
BZ Other receivables | 1 262 122.00 | | 1 262 122.00 | 1 262 122.00 |
CF Cash and cash equivalents | 122 714.00 | | 122 714.00 | 122 714.00 |
CJ TOTAL (II) | 1 391 392.00 | | 1 391 392.00 | 1 391 392.00 |
CO Grand total (0 to V) | 3 920 496.00 | | 3 920 496.00 | 3 920 496.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | -25 725.00 | -18 170.00 | | -25 725.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 871.00 | -7 555.00 | | -6 871.00 |
DL TOTAL (I) | -32 586.00 | -25 715.00 | | -32 586.00 |
DU Loans and Debts from Credit Institutions (3) | 2 647 297.00 | 2 814 899.00 | | 2 647 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 296 336.00 | 1 236 516.00 | | 1 296 336.00 |
DX Trade payables and related accounts | 8 356.00 | 5 034.00 | | 8 356.00 |
DY Tax and social security liabilities | 1 093.00 | 941.00 | | 1 093.00 |
EC TOTAL (IV) | 3 953 083.00 | 4 057 390.00 | | 3 953 083.00 |
EE Grand total (I to V) | 3 920 496.00 | 4 031 675.00 | | 3 920 496.00 |
EI Including equity loans | 1 296 336.00 | | | 1 296 336.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 463.00 | | 5 463.00 | 5 463.00 |
FJ Net sales | 5 463.00 | | 5 463.00 | 5 463.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 5 465.00 | |
FW Other purchases and external expenses | | | 11 073.00 | |
FX Taxes, duties, and similar payments | | | 452.00 | |
GF Total Operating Expenses (II) | | | 11 525.00 | |
GG - OPERATING RESULT (I - II) | | | -6 060.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 959.00 | |
GK Income from other securities and fixed asset receivables | | | 74 449.00 | |
GL Other interest and similar income | | | 24.00 | |
GP Total financial income (V) | | | 92 433.00 | |
GR Interest and similar expenses | | | 93 243.00 | |
GU Total financial expenses (VI) | | | 93 243.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4.00 | | |
HH Total exceptional expenses (VIII) | | 4.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 97 898.00 | 106 588.00 | | 97 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 769.00 | 114 143.00 | | 104 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 871.00 | -7 555.00 | | -6 871.00 |
| |
| 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 | 2 693 896.00 | | 282 600.00 | 2 693 896.00 |
I3 DECREASES Total Financial Fixed Assets | | 447 392.00 | 2 529 104.00 | |
I4 DECREASES Grand Total | | 447 392.00 | 2 529 104.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 693 896.00 | | 282 600.00 | 2 693 896.00 |
| |
| 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 | 1 116.00 | 1 116.00 | | 1 116.00 |
8B Suppliers and Related Accounts | 8 356.00 | 8 356.00 | | 8 356.00 |
UP Loans | 2 525 108.00 | 169 293.00 | 2 478 005.00 | 2 525 108.00 |
UX Other trade receivables | 6 556.00 | 6 556.00 | | 6 556.00 |
VB VAT | 1 876.00 | 1 876.00 | | 1 876.00 |
VC Group and associates | 1 260 246.00 | 1 260 246.00 | | 1 260 246.00 |
VH Loans with a maturity of more than one year at origin | 2 647 297.00 | 169 293.00 | 724 690.00 | 2 647 297.00 |
VI Group and Associates | 1 295 220.00 | 1 295 220.00 | | 1 295 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 793 787.00 | 1 437 971.00 | 2 478 005.00 | 3 793 787.00 |
VW VAT | 1 093.00 | 1 093.00 | | 1 093.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 953 083.00 | 1 475 078.00 | 724 690.00 | 3 953 083.00 |
