| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 61 500.00 | 61 500.00 | | 61 500.00 |
AN Land | 181 000.00 | | 181 000.00 | 181 000.00 |
AP Buildings | 1 632 450.00 | | 1 632 450.00 | 1 632 450.00 |
AT Other tangible assets | 1 500.00 | 1 188.00 | 311.00 | 1 500.00 |
BJ TOTAL (I) | 1 876 450.00 | 62 688.00 | 1 813 761.00 | 1 876 450.00 |
BZ Other receivables | 8 945.00 | | 8 945.00 | 8 945.00 |
CF Cash and cash equivalents | 342.00 | | 342.00 | 342.00 |
CJ TOTAL (II) | 9 287.00 | | 9 287.00 | 9 287.00 |
CO Grand total (0 to V) | 1 885 737.00 | 62 688.00 | 1 823 049.00 | 1 885 737.00 |
| |
| 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 |
DH Retained earnings | -1 374 196.00 | -1 293 898.00 | | -1 374 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -87 971.00 | -80 298.00 | | -87 971.00 |
DL TOTAL (I) | -1 452 168.00 | -1 364 196.00 | | -1 452 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 545 382.00 | 531 611.00 | | 545 382.00 |
DX Trade payables and related accounts | | 603.00 | | |
EA Other liabilities | 2 729 834.00 | 2 655 370.00 | | 2 729 834.00 |
EC TOTAL (IV) | 3 275 217.00 | 3 187 585.00 | | 3 275 217.00 |
EE Grand total (I to V) | 1 823 049.00 | 1 823 388.00 | | 1 823 049.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 539.00 | |
FX Taxes, duties, and similar payments | | | 597.00 | |
FY Salaries and Wages | | | 1 004.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 150.00 | |
GF Total Operating Expenses (II) | | | 13 290.00 | |
GG - OPERATING RESULT (I - II) | | | -13 290.00 | |
GU Total financial expenses (VI) | | | 74 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74 681.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -87 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -87 971.00 | -80 298.00 | | -87 971.00 |
| |
| 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 | 1 876 450.00 | | | 1 876 450.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 61 500.00 | | | 61 500.00 |
I4 DECREASES Grand Total | | | 1 876 450.00 | |
IN DECREASES Start-up, development, or research expenses | | | 61 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 814 950.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 814 950.00 | | | 1 814 950.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 3 275 217.00 | 3 275 217.00 | | 3 275 217.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 946.00 | 8 946.00 | | 8 946.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 275 217.00 | 3 275 217.00 | | 3 275 217.00 |
