| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 21 292.00 | | 21 292.00 | 21 292.00 |
AV Fixed assets in progress | 339 328.00 | | 339 328.00 | 339 328.00 |
BJ TOTAL (I) | 360 620.00 | | 360 620.00 | 360 620.00 |
BZ Other receivables | 516.00 | | 516.00 | 516.00 |
CF Cash and cash equivalents | 609.00 | | 609.00 | 609.00 |
CJ TOTAL (II) | 1 125.00 | | 1 125.00 | 1 125.00 |
CO Grand total (0 to V) | 361 746.00 | | 361 746.00 | 361 746.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -1 893.00 | -1 301.00 | | -1 893.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 234.00 | -592.00 | | 234.00 |
DL TOTAL (I) | 2 340.00 | 2 106.00 | | 2 340.00 |
DU Loans and Debts from Credit Institutions (3) | 359 406.00 | 354 393.00 | | 359 406.00 |
EC TOTAL (IV) | 359 406.00 | 354 393.00 | | 359 406.00 |
EE Grand total (I to V) | 361 746.00 | 356 499.00 | | 361 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 100.00 | |
FX Taxes, duties, and similar payments | | | 655.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 766.00 | |
GG - OPERATING RESULT (I - II) | | | -765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -765.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 000.00 | | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 000.00 | | | 1 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000.00 | | | 1 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 766.00 | 592.00 | | 766.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 234.00 | -592.00 | | 234.00 |
| |
| 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 | 353 437.00 | | 7 184.00 | 353 437.00 |
I4 DECREASES Grand Total | | | 360 621.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 360 621.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 353 437.00 | | 7 184.00 | 353 437.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 162 702.00 | 383.00 | | 162 702.00 |
VH Loans with a maturity of more than one year at origin | 196 704.00 | 21 683.00 | 93 597.00 | 196 704.00 |
VK Loans repaid during the year | 21 069.00 | | | 21 069.00 |
VP Miscellaneous | 516.00 | 516.00 | | 516.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 516.00 | 516.00 | | 516.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 359 406.00 | 22 066.00 | 93 597.00 | 359 406.00 |
