| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 201 078.00 | | 6 201 078.00 | 6 201 078.00 |
BZ Other receivables | 131 381.00 | | 131 381.00 | 131 381.00 |
CF Cash and cash equivalents | 1 691.00 | | 1 691.00 | 1 691.00 |
CJ TOTAL (II) | 133 072.00 | | 133 072.00 | 133 072.00 |
CO Grand total (0 to V) | 6 334 150.00 | | 6 334 150.00 | 6 334 150.00 |
CU Other investments | 6 201 078.00 | | 6 201 078.00 | 6 201 078.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 900 000.00 | 3 900 000.00 | | 3 900 000.00 |
DH Retained earnings | -113 984.00 | | | -113 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -75 289.00 | -113 984.00 | | -75 289.00 |
DL TOTAL (I) | 3 710 726.00 | 3 786 016.00 | | 3 710 726.00 |
DU Loans and Debts from Credit Institutions (3) | 2 611 934.00 | 2 811 422.00 | | 2 611 934.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 000.00 | 3 000.00 | | 3 000.00 |
DX Trade payables and related accounts | 2 826.00 | 7 800.00 | | 2 826.00 |
DY Tax and social security liabilities | 5 663.00 | | | 5 663.00 |
EC TOTAL (IV) | 2 623 424.00 | 2 822 222.00 | | 2 623 424.00 |
EE Grand total (I to V) | 6 334 150.00 | 6 608 238.00 | | 6 334 150.00 |
EG Accrued income and payables due within one year | 223 960.00 | 1 520 865.00 | | 223 960.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 41 437.00 | |
GF Total Operating Expenses (II) | | | 41 437.00 | |
GG - OPERATING RESULT (I - II) | | | -41 437.00 | |
GL Other interest and similar income | | | 1 966.00 | |
GP Total financial income (V) | | | 1 966.00 | |
GR Interest and similar expenses | | | 35 818.00 | |
GU Total financial expenses (VI) | | | 35 818.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -33 852.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -75 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 966.00 | 556.00 | | 1 966.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 255.00 | 114 540.00 | | 77 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -75 289.00 | -113 984.00 | | -75 289.00 |
| |
| 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 | 6 201 078.00 | | | 6 201 078.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 201 078.00 | |
I4 DECREASES Grand Total | | | 6 201 078.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 201 078.00 | | | 6 201 078.00 |
| |
| 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 | 2 826.00 | 2 826.00 | | 2 826.00 |
VB VAT | 19 370.00 | 19 370.00 | | 19 370.00 |
VC Group and associates | 112 011.00 | 112 011.00 | | 112 011.00 |
VG Loans with a maturity of up to one year at origin | 11 030.00 | 11 030.00 | | 11 030.00 |
VH Loans with a maturity of more than one year at origin | 2 600 904.00 | 201 441.00 | 829 796.00 | 2 600 904.00 |
VI Group and Associates | 3 000.00 | 3 000.00 | | 3 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 131 381.00 | 131 381.00 | | 131 381.00 |
VW VAT | 5 663.00 | 5 663.00 | | 5 663.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 623 423.00 | 223 960.00 | 829 796.00 | 2 623 423.00 |
