| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 74 000.00 | | 74 000.00 | 74 000.00 |
AP Buildings | 666 000.00 | 4 662.00 | 661 338.00 | 666 000.00 |
BJ TOTAL (I) | 818 125.00 | 4 662.00 | 813 463.00 | 818 125.00 |
BX Customers and related accounts | 12 320.00 | | 12 320.00 | 12 320.00 |
BZ Other receivables | 700 697.00 | | 700 697.00 | 700 697.00 |
CF Cash and cash equivalents | 11 828.00 | | 11 828.00 | 11 828.00 |
CJ TOTAL (II) | 724 845.00 | | 724 845.00 | 724 845.00 |
CO Grand total (0 to V) | 1 542 970.00 | 4 662.00 | 1 538 308.00 | 1 542 970.00 |
CS Evaluated investments - equity method | 67 450.00 | | 67 450.00 | 67 450.00 |
CU Other investments | 10 675.00 | | 10 675.00 | 10 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 166.00 | 166.00 | | 166.00 |
DH Retained earnings | -41 508.00 | -39 814.00 | | -41 508.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 597.00 | -1 694.00 | | -64 597.00 |
DL TOTAL (I) | -104 839.00 | -40 241.00 | | -104 839.00 |
DU Loans and Debts from Credit Institutions (3) | 1 094 587.00 | 350 756.00 | | 1 094 587.00 |
DV Miscellaneous Loans and Financial Debts (4) | 541 600.00 | 415 500.00 | | 541 600.00 |
DX Trade payables and related accounts | 1 020.00 | 1 071.00 | | 1 020.00 |
DY Tax and social security liabilities | 5 940.00 | 46 501.00 | | 5 940.00 |
EC TOTAL (IV) | 1 643 148.00 | 813 830.00 | | 1 643 148.00 |
EE Grand total (I to V) | 1 538 308.00 | 773 588.00 | | 1 538 308.00 |
EG Accrued income and payables due within one year | 1 390 872.00 | | | 1 390 872.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 196.00 | | | 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 600.00 | | 5 600.00 | 5 600.00 |
FJ Net sales | 5 600.00 | | 5 600.00 | 5 600.00 |
FR Total operating income (I) | | | 5 600.00 | |
FT Inventory change (goods) | | | 58 759.00 | |
FU Purchases of raw materials and other supplies | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 4 662.00 | |
GE Other Expenses | | | 2 696.00 | |
GF Total Operating Expenses (II) | | | 66 117.00 | |
GG - OPERATING RESULT (I - II) | | | -60 517.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 500.00 | |
GP Total financial income (V) | | | 54 500.00 | |
GR Interest and similar expenses | | | 7 397.00 | |
GU Total financial expenses (VI) | | | 7 397.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 414.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7.00 | | | 7.00 |
HH Total exceptional expenses (VIII) | 7.00 | | | 7.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7.00 | | | -7.00 |
HK Income tax | 51 176.00 | 46 356.00 | | 51 176.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 100.00 | 54 500.00 | | 60 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 697.00 | 56 194.00 | | 124 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -64 597.00 | -1 694.00 | | -64 597.00 |
| |
| 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 | 77 125.00 | | 741 000.00 | 77 125.00 |
I3 DECREASES Total Financial Fixed Assets | | | 78 125.00 | |
I4 DECREASES Grand Total | | | 818 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 740 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 740 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 77 125.00 | | 1 000.00 | 77 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 662.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 4 662.00 | | |
| |
| 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 | 5 600.00 | 5 600.00 | | 5 600.00 |
8B Suppliers and Related Accounts | 1 020.00 | 1 020.00 | | 1 020.00 |
8D Social Security and Other Social Organizations | 5 940.00 | 5 940.00 | | 5 940.00 |
8K Other liabilities (including liabilities related to repo transactions) | 536 000.00 | 536 000.00 | | 536 000.00 |
UX Other trade receivables | 12 320.00 | 12 320.00 | | 12 320.00 |
VG Loans with a maturity of up to one year at origin | 196.00 | 196.00 | | 196.00 |
VH Loans with a maturity of more than one year at origin | 1 094 390.00 | 842 114.00 | 207 289.00 | 1 094 390.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 700 697.00 | 700 697.00 | | 700 697.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 713 017.00 | 713 017.00 | | 713 017.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 643 148.00 | 1 390 872.00 | 207 289.00 | 1 643 148.00 |
