| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 397 169.00 | | 397 169.00 | 397 169.00 |
AV Fixed assets in progress | 491 373.00 | | 491 373.00 | 491 373.00 |
BJ TOTAL (I) | 888 542.00 | | 888 542.00 | 888 542.00 |
BZ Other receivables | 389.00 | | 389.00 | 389.00 |
CF Cash and cash equivalents | 1 481 402.00 | | 1 481 402.00 | 1 481 402.00 |
CJ TOTAL (II) | 1 481 791.00 | | 1 481 791.00 | 1 481 791.00 |
CO Grand total (0 to V) | 2 370 333.00 | | 2 370 333.00 | 2 370 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 487 764.00 | 1.00 | | 1 487 764.00 |
DH Retained earnings | -322.00 | -277.00 | | -322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 573.00 | -45.00 | | -6 573.00 |
DL TOTAL (I) | 1 480 869.00 | -321.00 | | 1 480 869.00 |
DV Miscellaneous Loans and Financial Debts (4) | 856 725.00 | | | 856 725.00 |
DX Trade payables and related accounts | 32 589.00 | | | 32 589.00 |
EA Other liabilities | 150.00 | 322.00 | | 150.00 |
EC TOTAL (IV) | 889 464.00 | 322.00 | | 889 464.00 |
EE Grand total (I to V) | 2 370 333.00 | 1.00 | | 2 370 333.00 |
EG Accrued income and payables due within one year | 32 739.00 | 322.00 | | 32 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 85 588.00 | |
FR Total operating income (I) | | | 85 588.00 | |
FW Other purchases and external expenses | | | 91 214.00 | |
FX Taxes, duties, and similar payments | | | 675.00 | |
GF Total Operating Expenses (II) | | | 91 889.00 | |
GG - OPERATING RESULT (I - II) | | | -6 301.00 | |
GR Interest and similar expenses | | | 271.00 | |
GU Total financial expenses (VI) | | | 271.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -271.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 573.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 85 588.00 | | | 85 588.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 161.00 | 45.00 | | 92 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 573.00 | -45.00 | | -6 573.00 |
| |
| 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 | | | 888 542.00 | |
I4 DECREASES Grand Total | | | 888 542.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 888 542.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 888 542.00 | |
| |
| 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 | 32 589.00 | 32 589.00 | | 32 589.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150.00 | 150.00 | | 150.00 |
VI Group and Associates | 856 725.00 | | 250 040.00 | 856 725.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 389.00 | 389.00 | | 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 389.00 | 389.00 | | 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 889 464.00 | 32 739.00 | 250 040.00 | 889 464.00 |
