| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 41.00 | 41.00 | | 41.00 |
BJ TOTAL (I) | 41.00 | 41.00 | | 41.00 |
BT Goods | 27 673 269.00 | | 27 673 269.00 | 27 673 269.00 |
BZ Other receivables | 629 139.00 | | 629 139.00 | 629 139.00 |
CF Cash and cash equivalents | 642 939.00 | | 642 939.00 | 642 939.00 |
CJ TOTAL (II) | 28 945 348.00 | | 28 945 348.00 | 28 945 348.00 |
CO Grand total (0 to V) | 28 945 390.00 | 41.00 | 28 945 348.00 | 28 945 390.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 1 041 277.00 | | | 1 041 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 237 289.00 | | | 237 289.00 |
DL TOTAL (I) | 1 279 666.00 | | | 1 279 666.00 |
DU Loans and Debts from Credit Institutions (3) | 21 394 883.00 | | | 21 394 883.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 500 846.00 | | | 3 500 846.00 |
DX Trade payables and related accounts | 9 600.00 | | | 9 600.00 |
DY Tax and social security liabilities | 799 464.00 | | | 799 464.00 |
EA Other liabilities | 1 960 887.00 | | | 1 960 887.00 |
EC TOTAL (IV) | 27 665 682.00 | | | 27 665 682.00 |
EE Grand total (I to V) | 28 945 348.00 | | | 28 945 348.00 |
EG Accrued income and payables due within one year | 6 365 682.00 | | | 6 365 682.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 94 883.00 | | | 94 883.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 422 339.00 | | 2 422 339.00 | 2 422 339.00 |
FJ Net sales | 2 422 339.00 | | 2 422 339.00 | 2 422 339.00 |
FR Total operating income (I) | | | 2 422 339.00 | |
FT Inventory change (goods) | | | -599 275.00 | |
FW Other purchases and external expenses | | | 2 883 341.00 | |
FX Taxes, duties, and similar payments | | | 331 471.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12.00 | |
GF Total Operating Expenses (II) | | | 2 615 548.00 | |
GG - OPERATING RESULT (I - II) | | | -193 208.00 | |
GR Interest and similar expenses | | | 376 234.00 | |
GU Total financial expenses (VI) | | | 376 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -376 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -569 443.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 983 294.00 | | | 983 294.00 |
HD Total exceptional income (VII) | 983 294.00 | | | 983 294.00 |
HE Exceptional expenses on management operations | 91 166.00 | | | 91 166.00 |
HH Total exceptional expenses (VIII) | 91 166.00 | | | 91 166.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 892 128.00 | | | 892 128.00 |
HK Income tax | 85 396.00 | | | 85 396.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 405 634.00 | | | 3 405 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 168 345.00 | | | 3 168 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 237 289.00 | | | 237 289.00 |
| |
| 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 | 42.00 | | | 42.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 42.00 | | | 42.00 |
I4 DECREASES Grand Total | | | 42.00 | |
IN DECREASES Start-up, development, or research expenses | | | 42.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29.00 | 12.00 | | 29.00 |
CY DEPRECIATION Start-up, development, or research expenses | 29.00 | 12.00 | | 29.00 |
| |
| 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 | 391 342.00 | 391 342.00 | | 391 342.00 |
8B Suppliers and Related Accounts | 9 600.00 | 9 600.00 | | 9 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 070 392.00 | 5 070 392.00 | | 5 070 392.00 |
VG Loans with a maturity of up to one year at origin | 94 884.00 | 94 884.00 | | 94 884.00 |
VH Loans with a maturity of more than one year at origin | 21 300 000.00 | | 21 300 000.00 | 21 300 000.00 |
VP Miscellaneous | 629 139.00 | 629 139.00 | | 629 139.00 |
VQ Other Taxes, Duties, and Similar Debts | 799 465.00 | 799 465.00 | | 799 465.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 629 139.00 | 629 139.00 | | 629 139.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 665 683.00 | 6 365 683.00 | 21 300 000.00 | 27 665 683.00 |
