| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 5 975 980.00 | | 5 975 980.00 | 5 975 980.00 |
BZ Other receivables | 302 657.00 | | 302 657.00 | 302 657.00 |
CJ TOTAL (II) | 6 278 637.00 | | 6 278 637.00 | 6 278 637.00 |
CO Grand total (0 to V) | 6 278 637.00 | | 6 278 637.00 | 6 278 637.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -355 003.00 | | | -355 003.00 |
DL TOTAL (I) | -354 003.00 | | | -354 003.00 |
DU Loans and Debts from Credit Institutions (3) | 3 554 934.00 | | | 3 554 934.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 183 720.00 | | | 2 183 720.00 |
DX Trade payables and related accounts | 790 066.00 | | | 790 066.00 |
EA Other liabilities | 103 920.00 | | | 103 920.00 |
EC TOTAL (IV) | 6 632 640.00 | | | 6 632 640.00 |
EE Grand total (I to V) | 6 278 637.00 | | | 6 278 637.00 |
EG Accrued income and payables due within one year | 1 207 640.00 | | | 1 207 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 362.00 | |
FX Taxes, duties, and similar payments | | | 11 681.00 | |
GF Total Operating Expenses (II) | | | 31 043.00 | |
GG - OPERATING RESULT (I - II) | | | -31 043.00 | |
GR Interest and similar expenses | | | 323 961.00 | |
GU Total financial expenses (VI) | | | 323 961.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -323 961.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -355 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 355 004.00 | | | 355 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -355 003.00 | | | -355 003.00 |
| |
| 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 | 2 183 720.00 | 228 720.00 | | 2 183 720.00 |
8B Suppliers and Related Accounts | 790 066.00 | 790 066.00 | | 790 066.00 |
8K Other liabilities (including liabilities related to repo transactions) | 103 920.00 | 103 920.00 | | 103 920.00 |
VB VAT | 132 057.00 | 132 057.00 | | 132 057.00 |
VG Loans with a maturity of up to one year at origin | 62 446.00 | 62 446.00 | | 62 446.00 |
VH Loans with a maturity of more than one year at origin | 3 492 488.00 | 22 488.00 | 3 470 000.00 | 3 492 488.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 170 600.00 | 170 600.00 | | 170 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 302 657.00 | 302 657.00 | | 302 657.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 632 640.00 | 1 207 640.00 | 3 470 000.00 | 6 632 640.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 11 681.00 | | | 11 681.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 19 362.00 | | | 19 362.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 681.00 | | | 11 681.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 362.00 | | | 19 362.00 |
