| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 1 784 551.00 | | 1 784 551.00 | 1 784 551.00 |
BJ TOTAL (I) | 1 784 551.00 | | 1 784 551.00 | 1 784 551.00 |
BZ Other receivables | 330 331.00 | | 330 331.00 | 330 331.00 |
CJ TOTAL (II) | 330 331.00 | | 330 331.00 | 330 331.00 |
CO Grand total (0 to V) | 2 114 882.00 | | 2 114 882.00 | 2 114 882.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -17 286.00 | -13 149.00 | | -17 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -54 260.00 | -4 137.00 | | -54 260.00 |
DL TOTAL (I) | -31 546.00 | 22 714.00 | | -31 546.00 |
DU Loans and Debts from Credit Institutions (3) | 1 842 324.00 | 84 002.00 | | 1 842 324.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 5 040.00 | 3 922.00 | | 5 040.00 |
DZ Fixed asset liabilities and related accounts | 298 760.00 | | | 298 760.00 |
EA Other liabilities | 303.00 | 303.00 | | 303.00 |
EC TOTAL (IV) | 2 146 428.00 | 88 226.00 | | 2 146 428.00 |
EE Grand total (I to V) | 2 114 882.00 | 110 941.00 | | 2 114 882.00 |
| |
| 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 | | | 45 189.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 4 811.00 | |
GF Total Operating Expenses (II) | | | 50 001.00 | |
GG - OPERATING RESULT (I - II) | | | -50 000.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 77.00 | |
GT Net expenses on sales of marketable securities | | | 4 260.00 | |
GU Total financial expenses (VI) | | | 4 260.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -54 260.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 4.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 261.00 | 4 141.00 | | 54 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -54 260.00 | -4 137.00 | | -54 260.00 |
| |
| 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 | 90 925.00 | | 1 735 027.00 | 90 925.00 |
I4 DECREASES Grand Total | | 41 400.00 | 1 784 551.00 | |
IY DECREASES Total Tangible Fixed Assets | | 41 400.00 | 1 784 551.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 90 925.00 | | 1 735 027.00 | 90 925.00 |
| |
| 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 | 5 040.00 | 5 040.00 | | 5 040.00 |
8J Fixed Asset Liabilities and Related Accounts | 298 760.00 | 298 760.00 | | 298 760.00 |
8K Other liabilities (including liabilities related to repo transactions) | 303.00 | 303.00 | | 303.00 |
VB VAT | 330 331.00 | 330 331.00 | | 330 331.00 |
VG Loans with a maturity of up to one year at origin | 1 842 324.00 | 1 842 324.00 | | 1 842 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 330 331.00 | 330 331.00 | | 330 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 146 428.00 | 2 146 428.00 | | 2 146 428.00 |
