| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 489 820.00 | 244 910.00 | 244 910.00 | 489 820.00 |
BJ TOTAL (I) | 489 820.00 | 244 910.00 | 244 910.00 | 489 820.00 |
BZ Other receivables | 108 340.00 | | 108 340.00 | 108 340.00 |
CF Cash and cash equivalents | 9 554.00 | | 9 554.00 | 9 554.00 |
CJ TOTAL (II) | 117 894.00 | | 117 894.00 | 117 894.00 |
CO Grand total (0 to V) | 607 714.00 | 244 910.00 | 362 804.00 | 607 714.00 |
CR Shares due in more than one year | 2.00 | | | 2.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 517 000.00 | 396 000.00 | | 517 000.00 |
DH Retained earnings | -224 546.00 | 7 075.00 | | -224 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 744.00 | -231 621.00 | | -45 744.00 |
DL TOTAL (I) | 246 710.00 | 171 454.00 | | 246 710.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | 6.00 | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 000.00 | 13 000.00 | | 13 000.00 |
DX Trade payables and related accounts | 103 089.00 | 123 259.00 | | 103 089.00 |
DY Tax and social security liabilities | | 723.00 | | |
EC TOTAL (IV) | 116 094.00 | 136 988.00 | | 116 094.00 |
EE Grand total (I to V) | 362 804.00 | 308 441.00 | | 362 804.00 |
EG Accrued income and payables due within one year | 116 094.00 | 136 988.00 | | 116 094.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 203 685.00 | |
FR Total operating income (I) | | | 203 685.00 | |
FW Other purchases and external expenses | | | 4 372.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
GB Operating Expenses - Provisions | | | 244 910.00 | |
GF Total Operating Expenses (II) | | | 249 429.00 | |
GG - OPERATING RESULT (I - II) | | | -45 744.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -45 744.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 203 685.00 | | | 203 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 249 429.00 | 231 621.00 | | 249 429.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 744.00 | -231 621.00 | | -45 744.00 |
| |
| 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 | 407 370.00 | | 96 057.00 | 407 370.00 |
I4 DECREASES Grand Total | | 13 606.00 | 489 820.00 | |
IY DECREASES Total Tangible Fixed Assets | | 13 606.00 | 489 820.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 407 370.00 | | 96 057.00 | 407 370.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 203 685.00 | 247 089.00 | 205 864.00 | 203 685.00 |
7B Total provisions for depreciation | 203 685.00 | 247 089.00 | 205 864.00 | 203 685.00 |
7C Grand total | 203 685.00 | 247 089.00 | 205 864.00 | 203 685.00 |
| |
| 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 | 103 089.00 | 103 089.00 | | 103 089.00 |
VB VAT | 55 145.00 | 55 145.00 | | 55 145.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VI Group and Associates | 13 000.00 | 13 000.00 | | 13 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53 195.00 | 53 195.00 | | 53 195.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 340.00 | 108 340.00 | | 108 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 094.00 | 116 094.00 | | 116 094.00 |
