| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 5 209 582.00 | | 5 209 582.00 | 5 209 582.00 |
BZ Other receivables | 2 974.00 | | 2 974.00 | 2 974.00 |
CF Cash and cash equivalents | 9 489.00 | | 9 489.00 | 9 489.00 |
CJ TOTAL (II) | 5 222 046.00 | | 5 222 046.00 | 5 222 046.00 |
CO Grand total (0 to V) | 5 222 046.00 | | 5 222 046.00 | 5 222 046.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -241 199.00 | | | -241 199.00 |
DL TOTAL (I) | -236 199.00 | | | -236 199.00 |
DU Loans and Debts from Credit Institutions (3) | 4 000 210.00 | | | 4 000 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 455 634.00 | | | 1 455 634.00 |
DX Trade payables and related accounts | 2 401.00 | | | 2 401.00 |
EC TOTAL (IV) | 5 458 244.00 | | | 5 458 244.00 |
EE Grand total (I to V) | 5 222 046.00 | | | 5 222 046.00 |
EG Accrued income and payables due within one year | 1 458 244.00 | | | 1 458 244.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 210.00 | | | 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 40.00 | |
FR Total operating income (I) | | | 40.00 | |
FS Purchases of goods (including customs duties) | | | 5 045 149.00 | |
FT Inventory change (goods) | | | -5 209 582.00 | |
FW Other purchases and external expenses | | | 217 863.00 | |
FX Taxes, duties, and similar payments | | | 43 013.00 | |
GF Total Operating Expenses (II) | | | 96 442.00 | |
GG - OPERATING RESULT (I - II) | | | -96 403.00 | |
GR Interest and similar expenses | | | 144 796.00 | |
GU Total financial expenses (VI) | | | 144 796.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -144 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -241 199.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40.00 | | | 40.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 241 238.00 | | | 241 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -241 199.00 | | | -241 199.00 |
| |
| 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 | 2 401.00 | 2 401.00 | | 2 401.00 |
VH Loans with a maturity of more than one year at origin | 4 000 210.00 | 210.00 | 4 000 000.00 | 4 000 210.00 |
VI Group and Associates | 1 455 634.00 | 1 455 634.00 | | 1 455 634.00 |
VJ Loans taken out during the year | 4 000 000.00 | | | 4 000 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 974.00 | 2 974.00 | | 2 974.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 974.00 | 2 974.00 | | 2 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 458 245.00 | 1 458 245.00 | 4 000 000.00 | 5 458 245.00 |
