| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 502 908.00 | 314 158.00 | 1 188 750.00 | 1 502 908.00 |
AV Fixed assets in progress | 191 250.00 | | 191 250.00 | 191 250.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 1 694 308.00 | 314 158.00 | 1 380 150.00 | 1 694 308.00 |
BZ Other receivables | 333 513.00 | | 333 513.00 | 333 513.00 |
CF Cash and cash equivalents | 1 518.00 | | 1 518.00 | 1 518.00 |
CJ TOTAL (II) | 335 031.00 | | 335 031.00 | 335 031.00 |
CO Grand total (0 to V) | 2 029 339.00 | 314 158.00 | 1 715 181.00 | 2 029 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 720 002.00 | 720 002.00 | | 720 002.00 |
DH Retained earnings | -382 068.00 | -115 227.00 | | -382 068.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -409 596.00 | -266 841.00 | | -409 596.00 |
DL TOTAL (I) | -71 662.00 | 337 934.00 | | -71 662.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 763 175.00 | 1 585 351.00 | | 1 763 175.00 |
DX Trade payables and related accounts | 21 450.00 | 12 534.00 | | 21 450.00 |
DY Tax and social security liabilities | 2 217.00 | 1 634.00 | | 2 217.00 |
EA Other liabilities | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 1 786 843.00 | 1 599 520.00 | | 1 786 843.00 |
EE Grand total (I to V) | 1 715 181.00 | 1 937 454.00 | | 1 715 181.00 |
EG Accrued income and payables due within one year | 1 786 843.00 | 1 599 520.00 | | 1 786 843.00 |
EI Including equity loans | 1 763 175.00 | | | 1 763 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 44 716.00 | |
FX Taxes, duties, and similar payments | | | 4 807.00 | |
GB Operating Expenses - Provisions | | | 201 250.00 | |
GF Total Operating Expenses (II) | | | 250 773.00 | |
GG - OPERATING RESULT (I - II) | | | -250 772.00 | |
GR Interest and similar expenses | | | 158 824.00 | |
GU Total financial expenses (VI) | | | 158 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -158 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -409 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 5.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 409 597.00 | 266 846.00 | | 409 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -409 596.00 | -266 841.00 | | -409 596.00 |
| |
| 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 | 1 570 558.00 | | | 1 570 558.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 1 694 308.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 694 158.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 570 408.00 | | | 1 570 408.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 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 | 1 460 675.00 | 1 460 675.00 | | 1 460 675.00 |
8B Suppliers and Related Accounts | 21 450.00 | 21 450.00 | | 21 450.00 |
8K Other liabilities (including liabilities related to repo transactions) | 302 501.00 | 302 501.00 | | 302 501.00 |
UT Other financial assets | 150.00 | | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 333 663.00 | 333 513.00 | 150.00 | 333 663.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 786 843.00 | 1 786 843.00 | | 1 786 843.00 |
