| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 751 212.00 | 751 212.00 | | 751 212.00 |
BJ TOTAL (I) | 751 212.00 | 751 212.00 | | 751 212.00 |
BZ Other receivables | 10 780.00 | | 10 780.00 | 10 780.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 10 780.00 | | 10 780.00 | 10 780.00 |
CO Grand total (0 to V) | 761 992.00 | 751 212.00 | 10 780.00 | 761 992.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -769 485.00 | -754 652.00 | | -769 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -48 664.00 | -14 833.00 | | -48 664.00 |
DL TOTAL (I) | -817 149.00 | -768 485.00 | | -817 149.00 |
DU Loans and Debts from Credit Institutions (3) | 32.00 | 27.00 | | 32.00 |
DV Miscellaneous Loans and Financial Debts (4) | 824 002.00 | 647 055.00 | | 824 002.00 |
DX Trade payables and related accounts | 3 819.00 | 138 915.00 | | 3 819.00 |
DY Tax and social security liabilities | 76.00 | 309.00 | | 76.00 |
EC TOTAL (IV) | 827 929.00 | 786 306.00 | | 827 929.00 |
EE Grand total (I to V) | 10 780.00 | 17 821.00 | | 10 780.00 |
EI Including equity loans | 824 002.00 | | | 824 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 671.00 | |
FX Taxes, duties, and similar payments | | | -233.00 | |
GE Other Expenses | | | 4 930.00 | |
GF Total Operating Expenses (II) | | | 7 368.00 | |
GG - OPERATING RESULT (I - II) | | | -7 368.00 | |
GR Interest and similar expenses | | | 41 296.00 | |
GU Total financial expenses (VI) | | | 41 296.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -41 296.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 664.00 | 14 833.00 | | 48 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -48 664.00 | -14 833.00 | | -48 664.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LN ACQUISITIONS Total Tangible Fixed Assets | 751 212.00 | | | 751 212.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 751 212.00 | | | 751 212.00 |
| |
| 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 | 824 002.00 | 40 624.00 | | 824 002.00 |
8B Suppliers and Related Accounts | 3 819.00 | 3 819.00 | | 3 819.00 |
VG Loans with a maturity of up to one year at origin | 32.00 | 32.00 | | 32.00 |
VJ Loans taken out during the year | 200 282.00 | | | 200 282.00 |
VK Loans repaid during the year | 23 335.00 | | | 23 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 780.00 | 10 780.00 | | 10 780.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 827 929.00 | 44 551.00 | | 827 929.00 |
