| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 906 988.00 | | 906 988.00 | 906 988.00 |
AV Fixed assets in progress | 6 345 996.00 | | 6 345 996.00 | 6 345 996.00 |
BJ TOTAL (I) | 7 252 984.00 | | 7 252 984.00 | 7 252 984.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 93 673.00 | | 93 673.00 | 93 673.00 |
CJ TOTAL (II) | 93 673.00 | | 93 673.00 | 93 673.00 |
CO Grand total (0 to V) | 7 346 657.00 | | 7 346 657.00 | 7 346 657.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 171 207.00 | 2 171 207.00 | | 2 171 207.00 |
DH Retained earnings | -6 760.00 | -277.00 | | -6 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 707.00 | -6 483.00 | | -4 707.00 |
DL TOTAL (I) | 2 159 740.00 | 2 164 447.00 | | 2 159 740.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 186 917.00 | 5 191 114.00 | | 5 186 917.00 |
DX Trade payables and related accounts | | 1 004 225.00 | | |
EC TOTAL (IV) | 5 186 917.00 | 6 195 339.00 | | 5 186 917.00 |
EE Grand total (I to V) | 7 346 657.00 | 8 359 785.00 | | 7 346 657.00 |
EG Accrued income and payables due within one year | 65 974.00 | 1 004 225.00 | | 65 974.00 |
EI Including equity loans | 5 186 917.00 | | | 5 186 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 3 628.00 | |
FR Total operating income (I) | | | 3 628.00 | |
FW Other purchases and external expenses | | | 8 335.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 8 335.00 | |
GG - OPERATING RESULT (I - II) | | | -4 707.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 628.00 | 112 989.00 | | 3 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 335.00 | 119 472.00 | | 8 335.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 707.00 | -6 483.00 | | -4 707.00 |
| |
| 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 | 7 249 356.00 | | 3 628.00 | 7 249 356.00 |
I4 DECREASES Grand Total | | | 7 252 984.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 252 984.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 249 356.00 | | 3 628.00 | 7 249 356.00 |
| |
| 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 | 5 186 917.00 | 65 974.00 | 527 792.00 | 5 186 917.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 186 917.00 | 65 974.00 | 527 792.00 | 5 186 917.00 |
