| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 747 097.00 | | 747 097.00 | 747 097.00 |
AV Fixed assets in progress | 4 949 653.00 | | 4 949 653.00 | 4 949 653.00 |
BJ TOTAL (I) | 5 696 750.00 | | 5 696 750.00 | 5 696 750.00 |
BZ Other receivables | 527.00 | | 527.00 | 527.00 |
CF Cash and cash equivalents | 93 444.00 | | 93 444.00 | 93 444.00 |
CJ TOTAL (II) | 93 971.00 | | 93 971.00 | 93 971.00 |
CO Grand total (0 to V) | 5 790 721.00 | | 5 790 721.00 | 5 790 721.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 133 687.00 | 3 133 687.00 | | 3 133 687.00 |
DH Retained earnings | -8 919.00 | -394.00 | | -8 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 473.00 | -8 525.00 | | -30 473.00 |
DL TOTAL (I) | 3 094 295.00 | 3 124 768.00 | | 3 094 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 695 899.00 | 2 317 794.00 | | 2 695 899.00 |
DX Trade payables and related accounts | 527.00 | 318 567.00 | | 527.00 |
EA Other liabilities | | 1 734.00 | | |
EC TOTAL (IV) | 2 696 426.00 | 2 638 095.00 | | 2 696 426.00 |
EE Grand total (I to V) | 5 790 721.00 | 5 762 863.00 | | 5 790 721.00 |
EG Accrued income and payables due within one year | 89 862.00 | 320 302.00 | | 89 862.00 |
EI Including equity loans | 2 695 899.00 | | | 2 695 899.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 7 313.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 7 314.00 | |
FW Other purchases and external expenses | | | 11 882.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 11 882.00 | |
GG - OPERATING RESULT (I - II) | | | -4 568.00 | |
GR Interest and similar expenses | | | 25 905.00 | |
GU Total financial expenses (VI) | | | 25 905.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 905.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 314.00 | 447 905.00 | | 7 314.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 787.00 | 456 430.00 | | 37 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 473.00 | -8 525.00 | | -30 473.00 |
| |
| 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 | 2 621 375.00 | | 3 075 375.00 | 2 621 375.00 |
I4 DECREASES Grand Total | | | 5 696 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 696 750.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 621 375.00 | | 3 075 375.00 | 2 621 375.00 |
| |
| 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 | 527.00 | 527.00 | | 527.00 |
VI Group and Associates | 2 695 899.00 | 89 335.00 | 490 544.00 | 2 695 899.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 527.00 | 527.00 | | 527.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 527.00 | 527.00 | | 527.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 696 426.00 | 89 862.00 | 490 544.00 | 2 696 426.00 |
