| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 60 000.00 | | 60 000.00 | 60 000.00 |
AV Fixed assets in progress | 251 733.00 | | 251 733.00 | 251 733.00 |
BJ TOTAL (I) | 634 533.00 | | 634 533.00 | 634 533.00 |
BZ Other receivables | 21 584.00 | | 21 584.00 | 21 584.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 191 325.00 | | 191 325.00 | 191 325.00 |
CJ TOTAL (II) | 212 909.00 | | 212 909.00 | 212 909.00 |
CO Grand total (0 to V) | 847 442.00 | | 847 442.00 | 847 442.00 |
CU Other investments | 322 800.00 | | 322 800.00 | 322 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 839 739.00 | 829 850.00 | | 839 739.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 035.00 | 9 889.00 | | 1 035.00 |
DL TOTAL (I) | 846 274.00 | 845 239.00 | | 846 274.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 071.00 | 1 071.00 | | 1 071.00 |
DX Trade payables and related accounts | | 1 050.00 | | |
EA Other liabilities | 97.00 | 97.00 | | 97.00 |
EC TOTAL (IV) | 1 168.00 | 2 218.00 | | 1 168.00 |
EE Grand total (I to V) | 847 442.00 | 847 457.00 | | 847 442.00 |
EG Accrued income and payables due within one year | 1 168.00 | 2 218.00 | | 1 168.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 078.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 635.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 713.00 | |
GG - OPERATING RESULT (I - II) | | | -1 713.00 | |
GL Other interest and similar income | | | 2 748.00 | |
GP Total financial income (V) | | | 2 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 748.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 035.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 32 543.00 | | |
HD Total exceptional income (VII) | | 32 543.00 | | |
HE Exceptional expenses on management operations | | 15 766.00 | | |
HH Total exceptional expenses (VIII) | | 15 766.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 16 776.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 748.00 | 73 117.00 | | 2 748.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 713.00 | 63 228.00 | | 1 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 035.00 | 9 889.00 | | 1 035.00 |
| |
| 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 | 448 808.00 | | 185 724.00 | 448 808.00 |
I3 DECREASES Total Financial Fixed Assets | | | 322 800.00 | |
I4 DECREASES Grand Total | | | 634 533.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 311 733.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 126 008.00 | | 185 724.00 | 126 008.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 322 800.00 | | | 322 800.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 97.00 | 97.00 | | 97.00 |
VC Group and associates | 21 529.00 | 21 529.00 | | 21 529.00 |
VI Group and Associates | 1 071.00 | 1 071.00 | | 1 071.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54.00 | 54.00 | | 54.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 584.00 | 21 584.00 | | 21 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 168.00 | 1 168.00 | | 1 168.00 |
