| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 573 132.00 | | 2 573 132.00 | 2 573 132.00 |
AV Fixed assets in progress | 7 027 259.00 | | 7 027 259.00 | 7 027 259.00 |
BJ TOTAL (I) | 9 600 392.00 | | 9 600 392.00 | 9 600 392.00 |
CF Cash and cash equivalents | 233 400.00 | | 233 400.00 | 233 400.00 |
CJ TOTAL (II) | 233 400.00 | | 233 400.00 | 233 400.00 |
CO Grand total (0 to V) | 9 833 793.00 | | 9 833 793.00 | 9 833 793.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 481 730.00 | | | 7 481 730.00 |
DH Retained earnings | -633 971.00 | | | -633 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -59 381.00 | | | -59 381.00 |
DL TOTAL (I) | 6 788 377.00 | | | 6 788 377.00 |
DX Trade payables and related accounts | 5 533.00 | | | 5 533.00 |
DZ Fixed asset liabilities and related accounts | 3 039 616.00 | | | 3 039 616.00 |
EA Other liabilities | 265.00 | | | 265.00 |
EC TOTAL (IV) | 3 045 415.00 | | | 3 045 415.00 |
EE Grand total (I to V) | 9 833 793.00 | | | 9 833 793.00 |
EG Accrued income and payables due within one year | 5 798.00 | | | 5 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 58 386.00 | |
FX Taxes, duties, and similar payments | | | 994.00 | |
GF Total Operating Expenses (II) | | | 59 381.00 | |
GG - OPERATING RESULT (I - II) | | | -59 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -59 381.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 381.00 | | | 59 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -59 381.00 | | | -59 381.00 |
| |
| 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 | 2 573 132.00 | | 7 027 259.00 | 2 573 132.00 |
I4 DECREASES Grand Total | | | 9 600 392.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 600 392.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 573 132.00 | | 7 027 259.00 | 2 573 132.00 |
| |
| 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 | 5 533.00 | 5 533.00 | | 5 533.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 039 616.00 | | 3 039 616.00 | 3 039 616.00 |
8K Other liabilities (including liabilities related to repo transactions) | 265.00 | 265.00 | | 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 045 415.00 | 5 798.00 | 3 039 616.00 | 3 045 415.00 |
| |
| 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 | 855.00 | | | 855.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 57 524.00 | | | 57 524.00 |
ST Other accounts | 862.00 | | | 862.00 |
YW Business tax | 139.00 | | | 139.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 994.00 | | | 994.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 58 386.00 | | | 58 386.00 |
