| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 500 148.00 | | 500 148.00 | 500 148.00 |
AV Fixed assets in progress | 2 399 928.00 | | 2 399 928.00 | 2 399 928.00 |
BJ TOTAL (I) | 2 900 076.00 | | 2 900 076.00 | 2 900 076.00 |
BV Advances and down payments on orders | 24 718.00 | | 24 718.00 | 24 718.00 |
BZ Other receivables | 126 892.00 | | 126 892.00 | 126 892.00 |
CF Cash and cash equivalents | 162 273.00 | | 162 273.00 | 162 273.00 |
CJ TOTAL (II) | 313 883.00 | | 313 883.00 | 313 883.00 |
CO Grand total (0 to V) | 3 213 960.00 | | 3 213 960.00 | 3 213 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DH Retained earnings | -128 459.00 | -39 405.00 | | -128 459.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 533.00 | -89 054.00 | | -18 533.00 |
DL TOTAL (I) | 453 009.00 | 471 541.00 | | 453 009.00 |
DU Loans and Debts from Credit Institutions (3) | 704 579.00 | 53.00 | | 704 579.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000 000.00 | 800 000.00 | | 1 000 000.00 |
DX Trade payables and related accounts | 958 310.00 | 114 272.00 | | 958 310.00 |
DZ Fixed asset liabilities and related accounts | 51 837.00 | 34 161.00 | | 51 837.00 |
EA Other liabilities | 46 225.00 | 11 437.00 | | 46 225.00 |
EC TOTAL (IV) | 2 760 951.00 | 959 924.00 | | 2 760 951.00 |
EE Grand total (I to V) | 3 213 960.00 | 1 431 465.00 | | 3 213 960.00 |
EG Accrued income and payables due within one year | 1 056 731.00 | 159 924.00 | | 1 056 731.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 359.00 | 53.00 | | 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 11 385.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 606.00 | |
GG - OPERATING RESULT (I - II) | | | -11 604.00 | |
GR Interest and similar expenses | | | 21 637.00 | |
GU Total financial expenses (VI) | | | 21 637.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 637.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 4 420.00 | | |
HA Exceptional income from management transactions | 14 709.00 | | | 14 709.00 |
HD Total exceptional income (VII) | 14 709.00 | | | 14 709.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 14 709.00 | | | 14 709.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 711.00 | 4 421.00 | | 14 711.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 244.00 | 93 475.00 | | 33 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 533.00 | -89 054.00 | | -18 533.00 |
| |
| 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 | 630 146.00 | | 2 269 931.00 | 630 146.00 |
I4 DECREASES Grand Total | | | 2 900 076.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 900 076.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 630 146.00 | | 2 269 931.00 | 630 146.00 |
| |
| 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 | 958 310.00 | 958 310.00 | | 958 310.00 |
8J Fixed Asset Liabilities and Related Accounts | 51 837.00 | 51 837.00 | | 51 837.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 225.00 | 46 225.00 | | 46 225.00 |
VB VAT | 109 241.00 | | | 109 241.00 |
VG Loans with a maturity of up to one year at origin | 359.00 | 359.00 | | 359.00 |
VH Loans with a maturity of more than one year at origin | 704 220.00 | | | 704 220.00 |
VI Group and Associates | 1 000 000.00 | | | 1 000 000.00 |
VJ Loans taken out during the year | 704 220.00 | | | 704 220.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 651.00 | | | 17 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 892.00 | 126 892.00 | | 126 892.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 760 951.00 | 1 056 731.00 | | 2 760 951.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 43.00 | 15 406.00 | | 43.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 985.00 | 18 875.00 | | 3 985.00 |
ST Other accounts | 6 704.00 | 21 848.00 | | 6 704.00 |
YT Subcontracting | 696.00 | | | 696.00 |
YU External personnel | | 27 857.00 | | |
YW Business tax | 177.00 | 171.00 | | 177.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 220.00 | 15 577.00 | | 220.00 |
YZ Total deductible VAT on goods and services | 952.00 | 9 718.00 | | 952.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 385.00 | 68 580.00 | | 11 385.00 |
