| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 443 920.00 | | 2 443 920.00 | 2 443 920.00 |
BZ Other receivables | 109 592.00 | | 109 592.00 | 109 592.00 |
CF Cash and cash equivalents | 18 815.00 | | 18 815.00 | 18 815.00 |
CJ TOTAL (II) | 128 407.00 | | 128 407.00 | 128 407.00 |
CO Grand total (0 to V) | 2 572 327.00 | | 2 572 327.00 | 2 572 327.00 |
CU Other investments | 2 443 920.00 | | 2 443 920.00 | 2 443 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -23 325.00 | -14 711.00 | | -23 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 605.00 | -8 614.00 | | 605.00 |
DL TOTAL (I) | 77 281.00 | 76 675.00 | | 77 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 207 924.00 | 2 199 530.00 | | 2 207 924.00 |
DX Trade payables and related accounts | 2 720.00 | 5 064.00 | | 2 720.00 |
DY Tax and social security liabilities | 1 482.00 | | | 1 482.00 |
DZ Fixed asset liabilities and related accounts | 282 920.00 | 282 920.00 | | 282 920.00 |
EC TOTAL (IV) | 2 495 046.00 | 2 487 514.00 | | 2 495 046.00 |
EE Grand total (I to V) | 2 572 327.00 | 2 564 190.00 | | 2 572 327.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 734.00 | | 129 734.00 | 129 734.00 |
FJ Net sales | 129 734.00 | | 129 734.00 | 129 734.00 |
FR Total operating income (I) | | | 129 734.00 | |
FW Other purchases and external expenses | | | 120 735.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 120 735.00 | |
GG - OPERATING RESULT (I - II) | | | 8 999.00 | |
GR Interest and similar expenses | | | 8 393.00 | |
GU Total financial expenses (VI) | | | 8 393.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 129 734.00 | | | 129 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 129.00 | 8 615.00 | | 129 129.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 605.00 | -8 614.00 | | 605.00 |
| |
| 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 | 2 443 920.00 | | | 2 443 920.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 443 920.00 | |
I4 DECREASES Grand Total | | | 2 443 920.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 443 920.00 | | | 2 443 920.00 |
| |
| 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 | 2 207 924.00 | | 2 207 924.00 | 2 207 924.00 |
8B Suppliers and Related Accounts | 2 720.00 | 2 720.00 | | 2 720.00 |
8J Fixed Asset Liabilities and Related Accounts | 282 920.00 | 234 920.00 | 48 000.00 | 282 920.00 |
VB VAT | 440.00 | 440.00 | | 440.00 |
VC Group and associates | 109 122.00 | 109 122.00 | | 109 122.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30.00 | 30.00 | | 30.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 592.00 | 109 592.00 | | 109 592.00 |
VW VAT | 1 482.00 | 1 482.00 | | 1 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 495 046.00 | 239 122.00 | 2 255 924.00 | 2 495 046.00 |
