| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 961 055.00 | | 2 961 055.00 | 2 961 055.00 |
AV Fixed assets in progress | 6 020.00 | | 6 020.00 | 6 020.00 |
BJ TOTAL (I) | 2 967 075.00 | | 2 967 075.00 | 2 967 075.00 |
BZ Other receivables | 39 563.00 | | 39 563.00 | 39 563.00 |
CF Cash and cash equivalents | 4 603.00 | | 4 603.00 | 4 603.00 |
CJ TOTAL (II) | 44 166.00 | | 44 166.00 | 44 166.00 |
CO Grand total (0 to V) | 3 011 241.00 | | 3 011 241.00 | 3 011 241.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 908 000.00 | 908 000.00 | | 908 000.00 |
DH Retained earnings | -1 099 131.00 | -997 470.00 | | -1 099 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -99 879.00 | -101 661.00 | | -99 879.00 |
DL TOTAL (I) | -291 010.00 | -191 131.00 | | -291 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 298 348.00 | 3 197 811.00 | | 3 298 348.00 |
DX Trade payables and related accounts | 3 903.00 | 3 464.00 | | 3 903.00 |
DY Tax and social security liabilities | | 20.00 | | |
EC TOTAL (IV) | 3 302 251.00 | 3 201 295.00 | | 3 302 251.00 |
EE Grand total (I to V) | 3 011 241.00 | 3 010 165.00 | | 3 011 241.00 |
EG Accrued income and payables due within one year | 26 145.00 | 9 383.00 | | 26 145.00 |
EI Including equity loans | 3 298 348.00 | | | 3 298 348.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 505.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 12 669.00 | |
GG - OPERATING RESULT (I - II) | | | -12 668.00 | |
GR Interest and similar expenses | | | 87 211.00 | |
GU Total financial expenses (VI) | | | 87 211.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -87 211.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -99 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 879.00 | 101 661.00 | | 99 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -99 879.00 | -101 661.00 | | -99 879.00 |
| |
| 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 | 2 966 755.00 | | 320.00 | 2 966 755.00 |
I4 DECREASES Grand Total | | | 2 967 075.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 967 075.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 966 755.00 | | 320.00 | 2 966 755.00 |
| |
| 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 | 3 298 348.00 | 22 242.00 | 3 276 106.00 | 3 298 348.00 |
8B Suppliers and Related Accounts | 3 903.00 | 3 903.00 | | 3 903.00 |
VB VAT | 39 563.00 | 39 563.00 | | 39 563.00 |
VJ Loans taken out during the year | 84 194.00 | | | 84 194.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 563.00 | 39 563.00 | | 39 563.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 302 251.00 | 26 145.00 | 3 276 106.00 | 3 302 251.00 |
