| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 135 730.00 | 1 135 730.00 | | 1 135 730.00 |
BJ TOTAL (I) | 1 135 830.00 | 1 135 730.00 | 100.00 | 1 135 830.00 |
BX Customers and related accounts | 468 548.00 | | 468 548.00 | 468 548.00 |
BZ Other receivables | 2 082.00 | | 2 082.00 | 2 082.00 |
CF Cash and cash equivalents | 173.00 | | 173.00 | 173.00 |
CJ TOTAL (II) | 470 803.00 | | 470 803.00 | 470 803.00 |
CO Grand total (0 to V) | 1 606 633.00 | 1 135 730.00 | 470 903.00 | 1 606 633.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 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 |
DH Retained earnings | -557 157.00 | -562 711.00 | | -557 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -58 184.00 | 5 554.00 | | -58 184.00 |
DL TOTAL (I) | -607 341.00 | -549 157.00 | | -607 341.00 |
DU Loans and Debts from Credit Institutions (3) | 164 623.00 | 287 749.00 | | 164 623.00 |
DV Miscellaneous Loans and Financial Debts (4) | 835 529.00 | 606 872.00 | | 835 529.00 |
DY Tax and social security liabilities | 78 091.00 | 49 632.00 | | 78 091.00 |
EC TOTAL (IV) | 1 078 244.00 | 944 253.00 | | 1 078 244.00 |
EE Grand total (I to V) | 470 903.00 | 395 097.00 | | 470 903.00 |
EG Accrued income and payables due within one year | 1 061 875.00 | 763 381.00 | | 1 061 875.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 37.00 | 37.00 | | 37.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 204.00 | | 136 204.00 | 136 204.00 |
FJ Net sales | 136 204.00 | | 136 204.00 | 136 204.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 091.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 142 295.00 | |
FW Other purchases and external expenses | | | 87 879.00 | |
FX Taxes, duties, and similar payments | | | 7 468.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 82 599.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 177 946.00 | |
GG - OPERATING RESULT (I - II) | | | -35 651.00 | |
GR Interest and similar expenses | | | 22 531.00 | |
GS Negative differences of foreign exchange | | | 2.00 | |
GU Total financial expenses (VI) | | | 22 533.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 533.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -58 184.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 142 295.00 | 209 269.00 | | 142 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 479.00 | 203 714.00 | | 200 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -58 184.00 | 5 554.00 | | -58 184.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 053 132.00 | 82 599.00 | | 1 053 132.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 053 132.00 | 82 599.00 | | 1 053 132.00 |
| |
| 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 | 16 368.00 | | | 16 368.00 |
8D Social Security and Other Social Organizations | 78 091.00 | 78 091.00 | | 78 091.00 |
8K Other liabilities (including liabilities related to repo transactions) | 819 161.00 | 819 161.00 | | 819 161.00 |
UX Other trade receivables | 468 548.00 | 468 548.00 | | 468 548.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VH Loans with a maturity of more than one year at origin | 164 586.00 | 164 586.00 | | 164 586.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 082.00 | 2 082.00 | | 2 082.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 470 630.00 | 470 630.00 | | 470 630.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 078 244.00 | 1 061 875.00 | | 1 078 244.00 |
