| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 179 234.00 | | 1 179 234.00 | 1 179 234.00 |
BJ TOTAL (I) | 1 179 234.00 | | 1 179 234.00 | 1 179 234.00 |
BZ Other receivables | 11 830.00 | | 11 830.00 | 11 830.00 |
CF Cash and cash equivalents | 9 021.00 | | 9 021.00 | 9 021.00 |
CJ TOTAL (II) | 20 850.00 | | 20 850.00 | 20 850.00 |
CO Grand total (0 to V) | 1 200 085.00 | | 1 200 085.00 | 1 200 085.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DH Retained earnings | -667 570.00 | -654 766.00 | | -667 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 903.00 | -12 804.00 | | -12 903.00 |
DL TOTAL (I) | -639 224.00 | -626 320.00 | | -639 224.00 |
DP Provisions for Risks | 14 257.00 | 14 001.00 | | 14 257.00 |
DR TOTAL (IV) | 14 257.00 | 14 001.00 | | 14 257.00 |
DX Trade payables and related accounts | 2 788.00 | 2 520.00 | | 2 788.00 |
EA Other liabilities | 1 822 263.00 | 1 809 267.00 | | 1 822 263.00 |
EC TOTAL (IV) | 1 825 051.00 | 1 811 787.00 | | 1 825 051.00 |
EE Grand total (I to V) | 1 200 085.00 | 1 199 467.00 | | 1 200 085.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 297.00 | |
FX Taxes, duties, and similar payments | | | 169.00 | |
GF Total Operating Expenses (II) | | | 3 466.00 | |
GG - OPERATING RESULT (I - II) | | | -3 465.00 | |
GR Interest and similar expenses | | | 9 182.00 | |
GU Total financial expenses (VI) | | | 9 182.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 182.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 647.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 256.00 | 14 001.00 | | 256.00 |
HH Total exceptional expenses (VIII) | 256.00 | 14 001.00 | | 256.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -256.00 | -14 001.00 | | -256.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 13 490.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 904.00 | 26 293.00 | | 12 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 903.00 | -12 804.00 | | -12 903.00 |
| |
| 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 | 1 179 234.00 | | | 1 179 234.00 |
I4 DECREASES Grand Total | | | 1 179 234.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 179 234.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 179 234.00 | | | 1 179 234.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 14 001.00 | 256.00 | | 14 001.00 |
7C Grand total | 14 001.00 | 256.00 | | 14 001.00 |
UJ - Exceptional | | 256.00 | | |
| |
| 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 | 2 788.00 | 2 788.00 | | 2 788.00 |
VB VAT | 11 830.00 | 11 830.00 | | 11 830.00 |
VI Group and Associates | 1 822 263.00 | 1 822 263.00 | | 1 822 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 830.00 | 11 830.00 | | 11 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 825 051.00 | 1 825 051.00 | | 1 825 051.00 |
