| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 499 900.00 | | 499 900.00 | 499 900.00 |
BV Advances and down payments on orders | 360.00 | | 360.00 | 360.00 |
BZ Other receivables | 1 950 700.00 | | 1 950 700.00 | 1 950 700.00 |
CF Cash and cash equivalents | 144.00 | | 144.00 | 144.00 |
CJ TOTAL (II) | 1 951 205.00 | | 1 951 205.00 | 1 951 205.00 |
CO Grand total (0 to V) | 2 451 105.00 | | 2 451 105.00 | 2 451 105.00 |
CU Other investments | 499 900.00 | | 499 900.00 | 499 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DH Retained earnings | -95 135.00 | | | -95 135.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 222.00 | | | -18 222.00 |
DL TOTAL (I) | 36 642.00 | | | 36 642.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 408 910.00 | | | 2 408 910.00 |
DX Trade payables and related accounts | 5 472.00 | | | 5 472.00 |
DY Tax and social security liabilities | 80.00 | | | 80.00 |
EC TOTAL (IV) | 2 414 463.00 | | | 2 414 463.00 |
EE Grand total (I to V) | 2 451 105.00 | | | 2 451 105.00 |
EG Accrued income and payables due within one year | 2 414 463.00 | | | 2 414 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 559.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
FY Salaries and Wages | | | 44.00 | |
FZ Social Security Contributions | | | 1 157.00 | |
GF Total Operating Expenses (II) | | | 4 915.00 | |
GG - OPERATING RESULT (I - II) | | | -4 915.00 | |
GL Other interest and similar income | | | 56 727.00 | |
GP Total financial income (V) | | | 56 727.00 | |
GR Interest and similar expenses | | | 70 034.00 | |
GU Total financial expenses (VI) | | | 70 034.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 56 727.00 | | | 56 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 949.00 | | | 74 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 222.00 | | | -18 222.00 |
| |
| 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 | 5 472.00 | 5 472.00 | | 5 472.00 |
VC Group and associates | 1 950 653.00 | 1 950 653.00 | | 1 950 653.00 |
VI Group and Associates | 2 408 911.00 | 2 408 911.00 | | 2 408 911.00 |
VQ Other Taxes, Duties, and Similar Debts | 80.00 | 80.00 | | 80.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48.00 | 48.00 | | 48.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 950 701.00 | 1 950 701.00 | | 1 950 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 414 463.00 | 2 414 463.00 | | 2 414 463.00 |
