| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 353 497.00 | | 353 497.00 | 353 497.00 |
BZ Other receivables | 113.00 | | 113.00 | 113.00 |
CD Marketable securities | 740.00 | | 740.00 | 740.00 |
CF Cash and cash equivalents | 613.00 | | 613.00 | 613.00 |
CJ TOTAL (II) | 1 466.00 | | 1 466.00 | 1 466.00 |
CO Grand total (0 to V) | 354 963.00 | | 354 963.00 | 354 963.00 |
CU Other investments | 353 497.00 | | 353 497.00 | 353 497.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 448.00 | | | 102 448.00 |
DD Legal reserve (1) | 10 245.00 | | | 10 245.00 |
DH Retained earnings | -34 604.00 | | | -34 604.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 188.00 | | | -5 188.00 |
DK Regulated provisions | 20 540.00 | | | 20 540.00 |
DL TOTAL (I) | 93 441.00 | | | 93 441.00 |
DU Loans and Debts from Credit Institutions (3) | 110 787.00 | | | 110 787.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 468.00 | | | 149 468.00 |
DX Trade payables and related accounts | 750.00 | | | 750.00 |
DY Tax and social security liabilities | 517.00 | | | 517.00 |
EC TOTAL (IV) | 261 523.00 | | | 261 523.00 |
EE Grand total (I to V) | 354 963.00 | | | 354 963.00 |
EG Accrued income and payables due within one year | 191 213.00 | | | 191 213.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 800.00 | | 1 800.00 | 1 800.00 |
FJ Net sales | 1 800.00 | | 1 800.00 | 1 800.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 801.00 | |
FW Other purchases and external expenses | | | 1 219.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 385.00 | |
GG - OPERATING RESULT (I - II) | | | 416.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GR Interest and similar expenses | | | 7 633.00 | |
GU Total financial expenses (VI) | | | 7 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 621.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 017.00 | | | -2 017.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 812.00 | | | 1 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 001.00 | | | 7 001.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 188.00 | | | -5 188.00 |
| |
| 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 | 353 497.00 | | | 353 497.00 |
I3 DECREASES Total Financial Fixed Assets | | | 353 497.00 | |
I4 DECREASES Grand Total | | | 353 497.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 353 497.00 | | | 353 497.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 20 540.00 | | | 20 540.00 |
7C Grand total | 20 540.00 | | | 20 540.00 |
| |
| 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 | 422.00 | | 422.00 | 422.00 |
8B Suppliers and Related Accounts | 750.00 | 750.00 | | 750.00 |
8E Income Taxes | 311.00 | 311.00 | | 311.00 |
VB VAT | 113.00 | 113.00 | | 113.00 |
VH Loans with a maturity of more than one year at origin | 110 787.00 | 40 900.00 | 69 888.00 | 110 787.00 |
VI Group and Associates | 149 046.00 | 149 046.00 | | 149 046.00 |
VK Loans repaid during the year | 38 562.00 | | | 38 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113.00 | 113.00 | | 113.00 |
VW VAT | 206.00 | 206.00 | | 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 523.00 | 191 213.00 | 70 309.00 | 261 523.00 |
