| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 2 924 331.00 | | 2 924 331.00 | 2 924 331.00 |
BJ TOTAL (I) | 2 924 331.00 | | 2 924 331.00 | 2 924 331.00 |
BZ Other receivables | 209 053.00 | | 209 053.00 | 209 053.00 |
CF Cash and cash equivalents | 512 612.00 | | 512 612.00 | 512 612.00 |
CJ TOTAL (II) | 721 665.00 | | 721 665.00 | 721 665.00 |
CO Grand total (0 to V) | 3 645 997.00 | | 3 645 997.00 | 3 645 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 440 000.00 | | | 1 440 000.00 |
DB Share, merger, contribution premiums, etc. | 960 000.00 | | | 960 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 352.00 | | | 9 352.00 |
DL TOTAL (I) | 2 390 647.00 | | | 2 390 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 133 716.00 | | | 1 133 716.00 |
DX Trade payables and related accounts | 7 594.00 | | | 7 594.00 |
DZ Fixed asset liabilities and related accounts | 114 038.00 | | | 114 038.00 |
EC TOTAL (IV) | 1 255 349.00 | | | 1 255 349.00 |
EE Grand total (I to V) | 3 645 997.00 | | | 3 645 997.00 |
EG Accrued income and payables due within one year | 123 129.00 | | | 123 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 855.00 | |
GF Total Operating Expenses (II) | | | 7 855.00 | |
GG - OPERATING RESULT (I - II) | | | -7 855.00 | |
GR Interest and similar expenses | | | 1 496.00 | |
GU Total financial expenses (VI) | | | 1 496.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 496.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 352.00 | | | 9 352.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 352.00 | | | -9 352.00 |
| |
| 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 | | | 2 924 332.00 | |
I4 DECREASES Grand Total | | | 2 924 332.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 924 332.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 924 332.00 | |
| |
| 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 | 7 595.00 | 7 595.00 | | 7 595.00 |
VB VAT | 209 053.00 | | | 209 053.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 209 053.00 | 209 053.00 | | 209 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 255 349.00 | 123 129.00 | | 1 255 349.00 |
