| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 20 650.00 | | 20 650.00 | 20 650.00 |
BZ Other receivables | 430.00 | | 430.00 | 430.00 |
CF Cash and cash equivalents | 100.00 | | 100.00 | 100.00 |
CJ TOTAL (II) | 530.00 | | 530.00 | 530.00 |
CO Grand total (0 to V) | 21 180.00 | | 21 180.00 | 21 180.00 |
CU Other investments | 5 650.00 | | 5 650.00 | 5 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -576 800.00 | -579 483.00 | | -576 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 064.00 | 2 682.00 | | 15 064.00 |
DL TOTAL (I) | -552 936.00 | -568 000.00 | | -552 936.00 |
DU Loans and Debts from Credit Institutions (3) | 82 016.00 | 120 783.00 | | 82 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 489 306.00 | 466 890.00 | | 489 306.00 |
DX Trade payables and related accounts | 2 580.00 | 2 460.00 | | 2 580.00 |
DY Tax and social security liabilities | 215.00 | 286.00 | | 215.00 |
EC TOTAL (IV) | 574 117.00 | 590 419.00 | | 574 117.00 |
EE Grand total (I to V) | 21 180.00 | 22 419.00 | | 21 180.00 |
EG Accrued income and payables due within one year | 532 668.00 | 509 039.00 | | 532 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 000.00 | | 15 000.00 | 15 000.00 |
FJ Net sales | 15 000.00 | | 15 000.00 | 15 000.00 |
FR Total operating income (I) | | | 15 000.00 | |
FW Other purchases and external expenses | | | 4 597.00 | |
FX Taxes, duties, and similar payments | | | 316.00 | |
GF Total Operating Expenses (II) | | | 4 913.00 | |
GG - OPERATING RESULT (I - II) | | | 10 087.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 653.00 | |
GP Total financial income (V) | | | 19 653.00 | |
GR Interest and similar expenses | | | 14 677.00 | |
GU Total financial expenses (VI) | | | 14 677.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 976.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 34 653.00 | 25 689.00 | | 34 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 589.00 | 23 007.00 | | 19 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 064.00 | 2 682.00 | | 15 064.00 |
| |
| 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 | 20 600.00 | | 50.00 | 20 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 650.00 | |
I4 DECREASES Grand Total | | | 20 650.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 600.00 | | 50.00 | 20 600.00 |
| |
| 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 | 30 216.00 | 30 216.00 | | 30 216.00 |
8C Staff and Related Accounts | 2 580.00 | 2 580.00 | | 2 580.00 |
VB VAT | 430.00 | 430.00 | | 430.00 |
VG Loans with a maturity of up to one year at origin | 636.00 | 636.00 | | 636.00 |
VH Loans with a maturity of more than one year at origin | 81 380.00 | 39 931.00 | 41 449.00 | 81 380.00 |
VI Group and Associates | 459 090.00 | 459 090.00 | | 459 090.00 |
VK Loans repaid during the year | 38 468.00 | | | 38 468.00 |
VQ Other Taxes, Duties, and Similar Debts | 215.00 | 215.00 | | 215.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 430.00 | 430.00 | | 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 574 117.00 | 532 668.00 | 41 449.00 | 574 117.00 |
