| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 493.00 | 5 862.00 | 9 631.00 | 15 493.00 |
BD Other fixed assets | 600 000.00 | | 600 000.00 | 600 000.00 |
BJ TOTAL (I) | 916 581.00 | 5 862.00 | 910 719.00 | 916 581.00 |
BZ Other receivables | 1 568 010.00 | | 1 568 010.00 | 1 568 010.00 |
CF Cash and cash equivalents | 76 530.00 | | 76 530.00 | 76 530.00 |
CJ TOTAL (II) | 1 644 540.00 | | 1 644 540.00 | 1 644 540.00 |
CO Grand total (0 to V) | 2 561 121.00 | 5 862.00 | 2 555 260.00 | 2 561 121.00 |
CU Other investments | 301 088.00 | | 301 088.00 | 301 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -56 002.00 | | | -56 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 993.00 | -56 002.00 | | -44 993.00 |
DL TOTAL (I) | -95 996.00 | -51 002.00 | | -95 996.00 |
DU Loans and Debts from Credit Institutions (3) | 370 804.00 | 389 570.00 | | 370 804.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 276 627.00 | 2 200 325.00 | | 2 276 627.00 |
DX Trade payables and related accounts | 2 746.00 | 2 746.00 | | 2 746.00 |
DY Tax and social security liabilities | 1 077.00 | 1 328.00 | | 1 077.00 |
EC TOTAL (IV) | 2 651 255.00 | 2 593 969.00 | | 2 651 255.00 |
EE Grand total (I to V) | 2 555 260.00 | 2 542 967.00 | | 2 555 260.00 |
EG Accrued income and payables due within one year | 2 300 389.00 | 2 224 041.00 | | 2 300 389.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 56.00 | 55.00 | | 56.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 334.00 | |
FX Taxes, duties, and similar payments | | | 525.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 4 517.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 498.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 29 877.00 | |
GG - OPERATING RESULT (I - II) | | | -29 877.00 | |
GL Other interest and similar income | | | 19 421.00 | |
GP Total financial income (V) | | | 19 421.00 | |
GR Interest and similar expenses | | | 34 537.00 | |
GU Total financial expenses (VI) | | | 34 537.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 421.00 | 6 266.00 | | 19 421.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 414.00 | 62 268.00 | | 64 414.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 993.00 | -56 002.00 | | -44 993.00 |
| |
| 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 | 916 581.00 | | | 916 581.00 |
I3 DECREASES Total Financial Fixed Assets | | | 901 088.00 | |
I4 DECREASES Grand Total | | | 916 581.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 493.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 493.00 | | | 15 493.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 901 088.00 | | | 901 088.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 364.00 | 3 498.00 | | 2 364.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 364.00 | 3 498.00 | | 2 364.00 |
| |
| 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 | 2 746.00 | 2 746.00 | | 2 746.00 |
8D Social Security and Other Social Organizations | 1 069.00 | 1 069.00 | | 1 069.00 |
VC Group and associates | 1 567 962.00 | 1 567 962.00 | | 1 567 962.00 |
VG Loans with a maturity of up to one year at origin | 56.00 | 56.00 | | 56.00 |
VH Loans with a maturity of more than one year at origin | 370 749.00 | 19 882.00 | 286 903.00 | 370 749.00 |
VI Group and Associates | 2 276 627.00 | 2 276 627.00 | | 2 276 627.00 |
VK Loans repaid during the year | 18 709.00 | | | 18 709.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48.00 | 48.00 | | 48.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 568 010.00 | 1 568 010.00 | | 1 568 010.00 |
VW VAT | 8.00 | 8.00 | | 8.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 651 255.00 | 2 300 389.00 | 286 903.00 | 2 651 255.00 |
