| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 306 688.00 | | 306 688.00 | 306 688.00 |
BJ TOTAL (I) | 307 888.00 | | 307 888.00 | 307 888.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 1 306 324.00 | | 1 306 324.00 | 1 306 324.00 |
CJ TOTAL (II) | 1 306 324.00 | | 1 306 324.00 | 1 306 324.00 |
CO Grand total (0 to V) | 1 614 212.00 | | 1 614 212.00 | 1 614 212.00 |
CU Other investments | 1 200.00 | | 1 200.00 | 1 200.00 |
| |
| 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 | -9 893.00 | -4 841.00 | | -9 893.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44.00 | -5 052.00 | | 44.00 |
DL TOTAL (I) | -2 349.00 | -2 393.00 | | -2 349.00 |
DU Loans and Debts from Credit Institutions (3) | 414.00 | 3 015.00 | | 414.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 614 227.00 | 911 268.00 | | 1 614 227.00 |
DX Trade payables and related accounts | 1 920.00 | 2 565.00 | | 1 920.00 |
EA Other liabilities | | 908 631.00 | | |
EC TOTAL (IV) | 1 616 561.00 | 1 825 479.00 | | 1 616 561.00 |
EE Grand total (I to V) | 1 614 212.00 | 1 823 085.00 | | 1 614 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 5 149.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 5 226.00 | |
GG - OPERATING RESULT (I - II) | | | -5 225.00 | |
GK Income from other securities and fixed asset receivables | | | 2 400.00 | |
GL Other interest and similar income | | | 5 652.00 | |
GP Total financial income (V) | | | 8 052.00 | |
GR Interest and similar expenses | | | 2 783.00 | |
GU Total financial expenses (VI) | | | 2 783.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 053.00 | 3 183.00 | | 8 053.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 009.00 | 8 235.00 | | 8 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44.00 | -5 052.00 | | 44.00 |
| |
| 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 | 1 423 088.00 | | 2 800.00 | 1 423 088.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 118 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 118 000.00 | 307 888.00 | |
I4 DECREASES Grand Total | | 1 118 000.00 | 307 888.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 423 088.00 | | 2 800.00 | 1 423 088.00 |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
UP Loans | 306 688.00 | 4 688.00 | 302 000.00 | 306 688.00 |
VB VAT | 2 873.00 | 2 873.00 | | 2 873.00 |
VC Group and associates | 1 302 391.00 | 1 302 391.00 | | 1 302 391.00 |
VG Loans with a maturity of up to one year at origin | 414.00 | 414.00 | | 414.00 |
VI Group and Associates | 1 614 227.00 | 1 614 227.00 | | 1 614 227.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 060.00 | 1 060.00 | | 1 060.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 613 012.00 | 1 311 012.00 | 302 000.00 | 1 613 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 616 561.00 | 1 616 561.00 | | 1 616 561.00 |
