| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
BX Customers and related accounts | 216.00 | | 216.00 | 216.00 |
BZ Other receivables | 563.00 | | 563.00 | 563.00 |
CF Cash and cash equivalents | 1 708.00 | | 1 708.00 | 1 708.00 |
CJ TOTAL (II) | 2 487.00 | | 2 487.00 | 2 487.00 |
CO Grand total (0 to V) | 1 002 487.00 | | 1 002 487.00 | 1 002 487.00 |
CS Evaluated investments - equity method | | | | |
CU Other investments | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 060.00 | 2 060.00 | | 2 060.00 |
DB Share, merger, contribution premiums, etc. | 52 440.00 | 52 440.00 | | 52 440.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | -15 929.00 | -3 268.00 | | -15 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 108.00 | -12 660.00 | | -16 108.00 |
DL TOTAL (I) | 22 664.00 | 38 771.00 | | 22 664.00 |
DU Loans and Debts from Credit Institutions (3) | 225 951.00 | 278 887.00 | | 225 951.00 |
DV Miscellaneous Loans and Financial Debts (4) | 639 802.00 | 583 630.00 | | 639 802.00 |
DX Trade payables and related accounts | 3 378.00 | 8 385.00 | | 3 378.00 |
DY Tax and social security liabilities | 12 976.00 | 2 686.00 | | 12 976.00 |
EA Other liabilities | 97 717.00 | 89 656.00 | | 97 717.00 |
EC TOTAL (IV) | 979 824.00 | 963 245.00 | | 979 824.00 |
EE Grand total (I to V) | 1 002 487.00 | 1 002 016.00 | | 1 002 487.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 52 043.00 | |
FJ Net sales | | | 52 043.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 517.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 54 561.00 | |
FW Other purchases and external expenses | | | -1 087.00 | |
FX Taxes, duties, and similar payments | | | 4 754.00 | |
FZ Social Security Contributions | | | 59 697.00 | |
GF Total Operating Expenses (II) | | | 63 364.00 | |
GG - OPERATING RESULT (I - II) | | | -8 803.00 | |
GU Total financial expenses (VI) | | | 7 305.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 108.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -2 234.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 561.00 | 77 327.00 | | 54 561.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 669.00 | 89 987.00 | | 70 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 108.00 | -12 660.00 | | -16 108.00 |
| |
| 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 | 1 000 000.00 | | | 1 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000 000.00 | |
I4 DECREASES Grand Total | | | 1 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 000.00 | | | 1 000 000.00 |
| |
| 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 | 3 378.00 | 3 378.00 | | 3 378.00 |
8D Social Security and Other Social Organizations | 12 976.00 | 12 976.00 | | 12 976.00 |
8K Other liabilities (including liabilities related to repo transactions) | 617 119.00 | -120 399.00 | 737 518.00 | 617 119.00 |
UX Other trade receivables | 216.00 | 216.00 | | 216.00 |
VH Loans with a maturity of more than one year at origin | 225 951.00 | 55 567.00 | 170 384.00 | 225 951.00 |
VI Group and Associates | 120 400.00 | 120 400.00 | | 120 400.00 |
VK Loans repaid during the year | 52 885.00 | | | 52 885.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 563.00 | 563.00 | | 563.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 779.00 | 779.00 | | 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 979 824.00 | 71 922.00 | 907 902.00 | 979 824.00 |
