| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 165 054.00 | | 1 165 054.00 | 1 165 054.00 |
BZ Other receivables | 151.00 | | 151.00 | 151.00 |
CF Cash and cash equivalents | 169 678.00 | | 169 678.00 | 169 678.00 |
CJ TOTAL (II) | 169 829.00 | | 169 829.00 | 169 829.00 |
CO Grand total (0 to V) | 1 334 883.00 | | 1 334 883.00 | 1 334 883.00 |
CU Other investments | 1 165 054.00 | | 1 165 054.00 | 1 165 054.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -14 963.00 | 527.00 | | -14 963.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 041.00 | -15 490.00 | | -33 041.00 |
DK Regulated provisions | 33 818.00 | 17 607.00 | | 33 818.00 |
DL TOTAL (I) | -3 186.00 | 13 644.00 | | -3 186.00 |
DU Loans and Debts from Credit Institutions (3) | 602 951.00 | 702 796.00 | | 602 951.00 |
DV Miscellaneous Loans and Financial Debts (4) | 728 563.00 | 507 787.00 | | 728 563.00 |
DX Trade payables and related accounts | 905.00 | 933.00 | | 905.00 |
DY Tax and social security liabilities | 5 651.00 | 4 356.00 | | 5 651.00 |
EC TOTAL (IV) | 1 338 069.00 | 1 215 873.00 | | 1 338 069.00 |
EE Grand total (I to V) | 1 334 883.00 | 1 229 516.00 | | 1 334 883.00 |
EG Accrued income and payables due within one year | 612 847.00 | 614 531.00 | | 612 847.00 |
EI Including equity loans | 728 563.00 | | | 728 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 000.00 | | 66 000.00 | 66 000.00 |
FJ Net sales | 66 000.00 | | 66 000.00 | 66 000.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 66 008.00 | |
FW Other purchases and external expenses | | | 4 578.00 | |
FX Taxes, duties, and similar payments | | | 981.00 | |
FY Salaries and Wages | | | 50 092.00 | |
FZ Social Security Contributions | | | 19 371.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 75 028.00 | |
GG - OPERATING RESULT (I - II) | | | -9 020.00 | |
GR Interest and similar expenses | | | 7 810.00 | |
GU Total financial expenses (VI) | | | 7 810.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 830.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 16 211.00 | 16 211.00 | | 16 211.00 |
HH Total exceptional expenses (VIII) | 16 211.00 | 16 211.00 | | 16 211.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 211.00 | -16 211.00 | | -16 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 008.00 | 68 402.00 | | 66 008.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 049.00 | 83 892.00 | | 99 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 041.00 | -15 490.00 | | -33 041.00 |
| |
| 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 | 1 165 054.00 | | | 1 165 054.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 165 054.00 | |
I4 DECREASES Grand Total | | | 1 165 054.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 165 054.00 | | | 1 165 054.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 607.00 | 16 211.00 | | 17 607.00 |
7C Grand total | 17 607.00 | 16 211.00 | | 17 607.00 |
UJ - Exceptional | | 16 211.00 | | |
| |
| 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 | 505 321.00 | 505 321.00 | | 505 321.00 |
8B Suppliers and Related Accounts | 905.00 | 905.00 | | 905.00 |
8D Social Security and Other Social Organizations | 3 927.00 | 3 927.00 | | 3 927.00 |
VB VAT | 151.00 | 151.00 | | 151.00 |
VH Loans with a maturity of more than one year at origin | 602 951.00 | 100 711.00 | 400 888.00 | 602 951.00 |
VI Group and Associates | 223 242.00 | 259.00 | 222 982.00 | 223 242.00 |
VK Loans repaid during the year | 98 658.00 | | | 98 658.00 |
VQ Other Taxes, Duties, and Similar Debts | 643.00 | 643.00 | | 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151.00 | 151.00 | | 151.00 |
VW VAT | 1 081.00 | 1 081.00 | | 1 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 338 069.00 | 612 847.00 | 623 870.00 | 1 338 069.00 |
