| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 1 592 775.00 | | 1 592 775.00 | 1 592 775.00 |
BJ TOTAL (I) | 1 592 775.00 | | 1 592 775.00 | 1 592 775.00 |
BZ Other receivables | 79 959.00 | | 79 959.00 | 79 959.00 |
CF Cash and cash equivalents | 1 323.00 | | 1 323.00 | 1 323.00 |
CH Prepaid expenses | 1 602.00 | | 1 602.00 | 1 602.00 |
CJ TOTAL (II) | 82 884.00 | | 82 884.00 | 82 884.00 |
CO Grand total (0 to V) | 1 675 659.00 | | 1 675 659.00 | 1 675 659.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 179 570.00 | | | 179 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -130 433.00 | | | -130 433.00 |
DL TOTAL (I) | 49 137.00 | | | 49 137.00 |
DU Loans and Debts from Credit Institutions (3) | 854 841.00 | | | 854 841.00 |
DV Miscellaneous Loans and Financial Debts (4) | 762 832.00 | | | 762 832.00 |
DX Trade payables and related accounts | 8 850.00 | | | 8 850.00 |
EC TOTAL (IV) | 1 626 522.00 | | | 1 626 522.00 |
EE Grand total (I to V) | 1 675 659.00 | | | 1 675 659.00 |
EG Accrued income and payables due within one year | 1 626 522.00 | | | 1 626 522.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 119 983.00 | |
GF Total Operating Expenses (II) | | | 119 988.00 | |
GG - OPERATING RESULT (I - II) | | | -119 988.00 | |
GR Interest and similar expenses | | | 10 446.00 | |
GU Total financial expenses (VI) | | | 10 446.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 446.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -130 433.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 434.00 | | | 130 434.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -130 433.00 | | | -130 433.00 |
| |
| 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 | | | 1 592 775.00 | |
I4 DECREASES Grand Total | | | 1 592 775.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 592 775.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 592 775.00 | |
| |
| 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 | 46 424.00 | 46 424.00 | | 46 424.00 |
8B Suppliers and Related Accounts | 8 850.00 | 8 850.00 | | 8 850.00 |
VB VAT | 72 758.00 | | | 72 758.00 |
VG Loans with a maturity of up to one year at origin | 44 595.00 | 44 595.00 | | 44 595.00 |
VH Loans with a maturity of more than one year at origin | 810 246.00 | 810 246.00 | | 810 246.00 |
VI Group and Associates | 716 408.00 | 716 408.00 | | 716 408.00 |
VJ Loans taken out during the year | 900 413.00 | | | 900 413.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 201.00 | | | 7 201.00 |
VS Prepaid expenses | 1 602.00 | | | 1 602.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 562.00 | 81 562.00 | | 81 562.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 626 522.00 | 1 626 522.00 | | 1 626 522.00 |
