| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 101 050.00 | | 101 050.00 | 101 050.00 |
AV Fixed assets in progress | 37 773.00 | | 37 773.00 | 37 773.00 |
BJ TOTAL (I) | 138 823.00 | | 138 823.00 | 138 823.00 |
BZ Other receivables | 27 994.00 | | 27 994.00 | 27 994.00 |
CF Cash and cash equivalents | 791.00 | | 791.00 | 791.00 |
CJ TOTAL (II) | 28 785.00 | | 28 785.00 | 28 785.00 |
CO Grand total (0 to V) | 167 607.00 | | 167 607.00 | 167 607.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -550.00 | | | -550.00 |
DL TOTAL (I) | 450.00 | | | 450.00 |
DV Miscellaneous Loans and Financial Debts (4) | 162 917.00 | | | 162 917.00 |
DX Trade payables and related accounts | 4 240.00 | | | 4 240.00 |
EC TOTAL (IV) | 167 157.00 | | | 167 157.00 |
EE Grand total (I to V) | 167 607.00 | | | 167 607.00 |
EG Accrued income and payables due within one year | 167 157.00 | | | 167 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 37 773.00 | |
FR Total operating income (I) | | | 37 773.00 | |
FW Other purchases and external expenses | | | 36 202.00 | |
FX Taxes, duties, and similar payments | | | 1 741.00 | |
GF Total Operating Expenses (II) | | | 37 942.00 | |
GG - OPERATING RESULT (I - II) | | | -169.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 384.00 | |
GU Total financial expenses (VI) | | | 384.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -380.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 777.00 | | | 37 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 326.00 | | | 38 326.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -550.00 | | | -550.00 |
| |
| 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 | | | 138 823.00 | |
I4 DECREASES Grand Total | | | 138 823.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 138 823.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 138 823.00 | |
| |
| 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 | 4 240.00 | 4 240.00 | | 4 240.00 |
VB VAT | 27 722.00 | 27 722.00 | | 27 722.00 |
VI Group and Associates | 162 917.00 | 162 917.00 | | 162 917.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 272.00 | 272.00 | | 272.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 994.00 | 27 994.00 | | 27 994.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 157.00 | 167 157.00 | | 167 157.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 741.00 | | | 1 741.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 33 142.00 | | | 33 142.00 |
ST Other accounts | 3 060.00 | | | 3 060.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 741.00 | | | 1 741.00 |
YZ Total deductible VAT on goods and services | 20 210.00 | | | 20 210.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 202.00 | | | 36 202.00 |
