| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
AV Fixed assets in progress | 1 080 486.00 | | 1 080 486.00 | 1 080 486.00 |
BJ TOTAL (I) | 4 080 486.00 | | 4 080 486.00 | 4 080 486.00 |
BZ Other receivables | 201 110.00 | | 201 110.00 | 201 110.00 |
CF Cash and cash equivalents | 2 406 052.00 | | 2 406 052.00 | 2 406 052.00 |
CJ TOTAL (II) | 2 607 162.00 | | 2 607 162.00 | 2 607 162.00 |
CO Grand total (0 to V) | 6 687 648.00 | | 6 687 648.00 | 6 687 648.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 865 000.00 | 10 000.00 | | 865 000.00 |
DH Retained earnings | -12 973.00 | -6 260.00 | | -12 973.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -160 457.00 | -6 713.00 | | -160 457.00 |
DL TOTAL (I) | 691 570.00 | -2 973.00 | | 691 570.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 950 304.00 | 202 044.00 | | 4 950 304.00 |
DX Trade payables and related accounts | 1 045 774.00 | 3 736.00 | | 1 045 774.00 |
DZ Fixed asset liabilities and related accounts | | 66 960.00 | | |
EC TOTAL (IV) | 5 996 078.00 | 272 740.00 | | 5 996 078.00 |
EE Grand total (I to V) | 6 687 648.00 | 269 767.00 | | 6 687 648.00 |
EG Accrued income and payables due within one year | 1 045 774.00 | 272 740.00 | | 1 045 774.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 45 542.00 | |
FX Taxes, duties, and similar payments | | | 1 657.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 47 200.00 | |
GG - OPERATING RESULT (I - II) | | | -47 197.00 | |
GR Interest and similar expenses | | | 113 259.00 | |
GU Total financial expenses (VI) | | | 113 259.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -113 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -160 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 1.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 459.00 | 6 714.00 | | 160 459.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -160 457.00 | -6 713.00 | | -160 457.00 |
| |
| 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 | 119 399.00 | | 3 961 087.00 | 119 399.00 |
I4 DECREASES Grand Total | | | 4 080 486.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 080 486.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 119 399.00 | | 3 961 087.00 | 119 399.00 |
| |
| 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 | 4 950 304.00 | | | 4 950 304.00 |
8B Suppliers and Related Accounts | 1 045 774.00 | 1 045 774.00 | | 1 045 774.00 |
VB VAT | 198 956.00 | 198 956.00 | | 198 956.00 |
VJ Loans taken out during the year | 4 835 000.00 | | | 4 835 000.00 |
VK Loans repaid during the year | 200 000.00 | | | 200 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 154.00 | 2 154.00 | | 2 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 110.00 | 201 110.00 | | 201 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 996 078.00 | 1 045 774.00 | | 5 996 078.00 |
