| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 1 119 275.00 | | 1 119 275.00 | 1 119 275.00 |
BJ TOTAL (I) | 1 119 275.00 | | 1 119 275.00 | 1 119 275.00 |
BZ Other receivables | 224 836.00 | | 224 836.00 | 224 836.00 |
CF Cash and cash equivalents | 4 160.00 | | 4 160.00 | 4 160.00 |
CJ TOTAL (II) | 228 997.00 | | 228 997.00 | 228 997.00 |
CO Grand total (0 to V) | 1 348 272.00 | | 1 348 272.00 | 1 348 272.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DH Retained earnings | -2 423.00 | | | -2 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 328.00 | | | -9 328.00 |
DL TOTAL (I) | -3 751.00 | | | -3 751.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 223 324.00 | | | 1 223 324.00 |
DX Trade payables and related accounts | 1 310.00 | | | 1 310.00 |
DY Tax and social security liabilities | 104.00 | | | 104.00 |
DZ Fixed asset liabilities and related accounts | 121 044.00 | | | 121 044.00 |
EA Other liabilities | 6 241.00 | | | 6 241.00 |
EC TOTAL (IV) | 1 352 023.00 | | | 1 352 023.00 |
EE Grand total (I to V) | 1 348 272.00 | | | 1 348 272.00 |
EG Accrued income and payables due within one year | 1 352 023.00 | | | 1 352 023.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 1 088 540.00 | |
FR Total operating income (I) | | | 1 088 540.00 | |
FW Other purchases and external expenses | | | 1 091 406.00 | |
FX Taxes, duties, and similar payments | | | 46.00 | |
GF Total Operating Expenses (II) | | | 1 091 452.00 | |
GG - OPERATING RESULT (I - II) | | | -2 912.00 | |
GR Interest and similar expenses | | | 6 416.00 | |
GU Total financial expenses (VI) | | | 6 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 416.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 328.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 088 540.00 | | | 1 088 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 097 868.00 | | | 1 097 868.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 328.00 | | | -9 328.00 |
| |
| 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 | 30 736.00 | | 1 088 540.00 | 30 736.00 |
I4 DECREASES Grand Total | | | 1 119 275.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 119 275.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 736.00 | | 1 088 540.00 | 30 736.00 |
| |
| 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 | 1 310.00 | 1 310.00 | | 1 310.00 |
8J Fixed Asset Liabilities and Related Accounts | 121 044.00 | 121 044.00 | | 121 044.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 241.00 | 6 241.00 | | 6 241.00 |
VB VAT | 224 836.00 | | | 224 836.00 |
VI Group and Associates | 1 223 324.00 | 1 223 324.00 | | 1 223 324.00 |
VQ Other Taxes, Duties, and Similar Debts | 104.00 | 104.00 | | 104.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224 836.00 | 224 836.00 | | 224 836.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 352 023.00 | 1 352 023.00 | | 1 352 023.00 |
| |
| 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) | 2 543.00 | | | 2 543.00 |
ST Other accounts | 1 088 863.00 | | | 1 088 863.00 |
YW Business tax | 46.00 | | | 46.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 46.00 | | | 46.00 |
YZ Total deductible VAT on goods and services | 218 502.00 | | | 218 502.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 091 406.00 | | | 1 091 406.00 |
