| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 752 800.00 | | 1 752 800.00 | 1 752 800.00 |
AP Buildings | 10 043 792.00 | 2 359.00 | 10 041 434.00 | 10 043 792.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 11 796 592.00 | 2 359.00 | 11 794 234.00 | 11 796 592.00 |
BZ Other receivables | 42.00 | | 42.00 | 42.00 |
CF Cash and cash equivalents | 92 351.00 | | 92 351.00 | 92 351.00 |
CJ TOTAL (II) | 92 393.00 | | 92 393.00 | 92 393.00 |
CO Grand total (0 to V) | 11 888 985.00 | 2 359.00 | 11 886 627.00 | 11 888 985.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 552 070.00 | 3 552 070.00 | | 3 552 070.00 |
DH Retained earnings | -12 800.00 | -7 374.00 | | -12 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 711.00 | -5 426.00 | | -7 711.00 |
DL TOTAL (I) | 3 531 559.00 | 3 539 270.00 | | 3 531 559.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 355 025.00 | 8 355 025.00 | | 8 355 025.00 |
DX Trade payables and related accounts | 42.00 | | | 42.00 |
EC TOTAL (IV) | 8 355 068.00 | 8 355 025.00 | | 8 355 068.00 |
EE Grand total (I to V) | 11 886 627.00 | 11 894 296.00 | | 11 886 627.00 |
EG Accrued income and payables due within one year | 191 978.00 | | | 191 978.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 353.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 359.00 | |
GF Total Operating Expenses (II) | | | 7 711.00 | |
GG - OPERATING RESULT (I - II) | | | -7 711.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 52 763.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 711.00 | 58 189.00 | | 7 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 711.00 | -5 426.00 | | -7 711.00 |
| |
| 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 | 11 796 592.00 | | 10 043 792.00 | 11 796 592.00 |
I4 DECREASES Grand Total | | 10 043 792.00 | 11 796 592.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 043 792.00 | 11 796 592.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 796 592.00 | | 10 043 792.00 | 11 796 592.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 359.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 359.00 | | |
| |
| 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 | 8 355 025.00 | 191 936.00 | 767 744.00 | 8 355 025.00 |
8B Suppliers and Related Accounts | 42.00 | 42.00 | | 42.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 42.00 | 42.00 | | 42.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42.00 | 42.00 | | 42.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 355 068.00 | 191 978.00 | 767 744.00 | 8 355 068.00 |
