| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 961 055.00 | | 2 961 055.00 | 2 961 055.00 |
AV Fixed assets in progress | 2 600.00 | | 2 600.00 | 2 600.00 |
BJ TOTAL (I) | 2 963 655.00 | | 2 963 655.00 | 2 963 655.00 |
BZ Other receivables | 35 034.00 | | 35 034.00 | 35 034.00 |
CF Cash and cash equivalents | 10 873.00 | | 10 873.00 | 10 873.00 |
CJ TOTAL (II) | 45 907.00 | | 45 907.00 | 45 907.00 |
CO Grand total (0 to V) | 3 009 561.00 | | 3 009 561.00 | 3 009 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 908 000.00 | 908 000.00 | | 908 000.00 |
DH Retained earnings | -900 398.00 | -806 244.00 | | -900 398.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -97 072.00 | -94 154.00 | | -97 072.00 |
DL TOTAL (I) | -89 470.00 | 7 602.00 | | -89 470.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 095 865.00 | 2 990 689.00 | | 3 095 865.00 |
DX Trade payables and related accounts | 3 166.00 | 5 350.00 | | 3 166.00 |
EC TOTAL (IV) | 3 099 031.00 | 2 996 039.00 | | 3 099 031.00 |
EE Grand total (I to V) | 3 009 561.00 | 3 003 641.00 | | 3 009 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 539.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 25 629.00 | |
GG - OPERATING RESULT (I - II) | | | -25 629.00 | |
GR Interest and similar expenses | | | 71 443.00 | |
GU Total financial expenses (VI) | | | 71 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -71 443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -97 072.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 072.00 | 94 154.00 | | 97 072.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -97 072.00 | -94 154.00 | | -97 072.00 |
| |
| 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 | 2 963 655.00 | | | 2 963 655.00 |
I4 DECREASES Grand Total | | | 2 963 655.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 963 655.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 963 655.00 | | | 2 963 655.00 |
| |
| 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 | 3 095 865.00 | | 3 095 865.00 | 3 095 865.00 |
8B Suppliers and Related Accounts | 3 166.00 | 3 166.00 | | 3 166.00 |
VB VAT | 35 012.00 | | | 35 012.00 |
VJ Loans taken out during the year | 3 095 865.00 | | | 3 095 865.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22.00 | | | 22.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 034.00 | 35 034.00 | | 35 034.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 099 031.00 | 3 166.00 | 3 095 865.00 | 3 099 031.00 |
