| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50.00 | | 50.00 | 50.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 4 629 891.00 | | 4 629 891.00 | 4 629 891.00 |
CJ TOTAL (II) | 4 629 892.00 | | 4 629 892.00 | 4 629 892.00 |
CO Grand total (0 to V) | 4 629 942.00 | | 4 629 942.00 | 4 629 942.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 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 | -10 247.00 | -4 835.00 | | -10 247.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 956.00 | -5 413.00 | | -4 956.00 |
DL TOTAL (I) | -7 703.00 | -2 747.00 | | -7 703.00 |
DU Loans and Debts from Credit Institutions (3) | 1 575.00 | 2 197.00 | | 1 575.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 634 084.00 | 1 718 785.00 | | 4 634 084.00 |
DX Trade payables and related accounts | 1 986.00 | 2 565.00 | | 1 986.00 |
EC TOTAL (IV) | 4 637 645.00 | 1 723 547.00 | | 4 637 645.00 |
EE Grand total (I to V) | 4 629 942.00 | 1 720 799.00 | | 4 629 942.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 833.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 4 910.00 | |
GG - OPERATING RESULT (I - II) | | | -4 909.00 | |
GL Other interest and similar income | | | 27 271.00 | |
GP Total financial income (V) | | | 27 271.00 | |
GR Interest and similar expenses | | | 27 317.00 | |
GU Total financial expenses (VI) | | | 27 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 271.00 | 7 757.00 | | 27 271.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 226.00 | 13 169.00 | | 32 226.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 956.00 | -5 413.00 | | -4 956.00 |
| |
| 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 | 50.00 | | | 50.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | | 50.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 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 | 1 986.00 | 1 986.00 | | 1 986.00 |
VB VAT | 2 864.00 | 2 864.00 | | 2 864.00 |
VC Group and associates | 4 627 027.00 | 4 627 027.00 | | 4 627 027.00 |
VG Loans with a maturity of up to one year at origin | 1 575.00 | 1 575.00 | | 1 575.00 |
VI Group and Associates | 4 634 084.00 | 4 634 084.00 | | 4 634 084.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 629 892.00 | 4 629 892.00 | | 4 629 892.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 637 645.00 | 4 637 645.00 | | 4 637 645.00 |
