| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 355 950.00 | | 355 950.00 | 355 950.00 |
AV Fixed assets in progress | 639 061.00 | | 639 061.00 | 639 061.00 |
BJ TOTAL (I) | 995 011.00 | | 995 011.00 | 995 011.00 |
BZ Other receivables | 4 117.00 | | 4 117.00 | 4 117.00 |
CF Cash and cash equivalents | 5 983.00 | | 5 983.00 | 5 983.00 |
CJ TOTAL (II) | 10 100.00 | | 10 100.00 | 10 100.00 |
CO Grand total (0 to V) | 1 005 111.00 | | 1 005 111.00 | 1 005 111.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -50 336.00 | -15 735.00 | | -50 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -59 350.00 | -34 600.00 | | -59 350.00 |
DL TOTAL (I) | -99 686.00 | -40 336.00 | | -99 686.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 083 927.00 | 693 635.00 | | 1 083 927.00 |
DX Trade payables and related accounts | 20 631.00 | 3 780.00 | | 20 631.00 |
DY Tax and social security liabilities | 240.00 | 4 026.00 | | 240.00 |
DZ Fixed asset liabilities and related accounts | | 99 187.00 | | |
EA Other liabilities | | 144.00 | | |
EC TOTAL (IV) | 1 104 798.00 | 800 773.00 | | 1 104 798.00 |
EE Grand total (I to V) | 1 005 111.00 | 760 437.00 | | 1 005 111.00 |
| |
| 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 | | | 41 783.00 | |
FX Taxes, duties, and similar payments | | | 273.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 42 058.00 | |
GG - OPERATING RESULT (I - II) | | | -42 057.00 | |
GR Interest and similar expenses | | | 17 293.00 | |
GU Total financial expenses (VI) | | | 17 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 293.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -59 350.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 400.00 | | |
HH Total exceptional expenses (VIII) | | 1 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 400.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 352.00 | 34 601.00 | | 59 352.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -59 350.00 | -34 600.00 | | -59 350.00 |
| |
| 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 | 721 692.00 | | 273 320.00 | 721 692.00 |
I4 DECREASES Grand Total | | | 995 011.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 995 011.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 721 692.00 | | 273 320.00 | 721 692.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 639 061.00 | | | 639 061.00 |
| |
| 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 | 20 632.00 | 20 632.00 | | 20 632.00 |
VB VAT | 3 863.00 | | | 3 863.00 |
VI Group and Associates | 1 083 927.00 | 1 083 927.00 | | 1 083 927.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 254.00 | | | 254.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 117.00 | 4 117.00 | | 4 117.00 |
VW VAT | 240.00 | 240.00 | | 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 104 799.00 | 1 104 799.00 | | 1 104 799.00 |
