| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 352 557.00 | | 352 557.00 | 352 557.00 |
AV Fixed assets in progress | 1 293 538.00 | | 1 293 538.00 | 1 293 538.00 |
BJ TOTAL (I) | 1 646 095.00 | | 1 646 095.00 | 1 646 095.00 |
CF Cash and cash equivalents | 45 456.00 | | 45 456.00 | 45 456.00 |
CJ TOTAL (II) | 45 456.00 | | 45 456.00 | 45 456.00 |
CO Grand total (0 to V) | 1 691 552.00 | | 1 691 552.00 | 1 691 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 135 325.00 | | | 1 135 325.00 |
DH Retained earnings | -78 506.00 | | | -78 506.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 698.00 | | | -2 698.00 |
DL TOTAL (I) | 1 054 119.00 | | | 1 054 119.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126 145.00 | | | 126 145.00 |
DX Trade payables and related accounts | 1 918.00 | | | 1 918.00 |
DZ Fixed asset liabilities and related accounts | 509 369.00 | | | 509 369.00 |
EC TOTAL (IV) | 637 432.00 | | | 637 432.00 |
EE Grand total (I to V) | 1 691 552.00 | | | 1 691 552.00 |
EG Accrued income and payables due within one year | 1 918.00 | | | 1 918.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 622.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 698.00 | |
GG - OPERATING RESULT (I - II) | | | -2 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 698.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 698.00 | | | 2 698.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 698.00 | | | -2 698.00 |
| |
| 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 | 254 277.00 | | 1 391 818.00 | 254 277.00 |
I4 DECREASES Grand Total | | | 1 646 095.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 646 095.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 254 277.00 | | 1 391 818.00 | 254 277.00 |
| |
| 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 | 1 918.00 | 1 918.00 | | 1 918.00 |
8J Fixed Asset Liabilities and Related Accounts | 509 369.00 | | 509 369.00 | 509 369.00 |
VI Group and Associates | 126 145.00 | | 126 145.00 | 126 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 637 432.00 | 1 918.00 | 635 514.00 | 637 432.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 999.00 | | | 1 999.00 |
ST Other accounts | 383.00 | | | 383.00 |
XQ Rental, rental and co-ownership charges | 240.00 | | | 240.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 622.00 | | | 2 622.00 |
