| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 530.00 | | 530.00 | 530.00 |
AT Other tangible assets | 1 500.00 | 1 500.00 | | 1 500.00 |
AV Fixed assets in progress | 397 555.00 | | 397 555.00 | 397 555.00 |
BJ TOTAL (I) | 399 585.00 | 1 500.00 | 398 085.00 | 399 585.00 |
BZ Other receivables | 9 339.00 | | 9 339.00 | 9 339.00 |
CF Cash and cash equivalents | 38 779.00 | | 38 779.00 | 38 779.00 |
CJ TOTAL (II) | 48 118.00 | | 48 118.00 | 48 118.00 |
CO Grand total (0 to V) | 447 702.00 | 1 500.00 | 446 202.00 | 447 702.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 135 300.00 | 135 300.00 | | 135 300.00 |
DH Retained earnings | -59 436.00 | -52 405.00 | | -59 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 515.00 | -7 031.00 | | -30 515.00 |
DL TOTAL (I) | 45 349.00 | 75 864.00 | | 45 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 395 833.00 | 433 620.00 | | 395 833.00 |
DX Trade payables and related accounts | 5 021.00 | 66 034.00 | | 5 021.00 |
DY Tax and social security liabilities | | 2 644.00 | | |
EC TOTAL (IV) | 400 853.00 | 502 298.00 | | 400 853.00 |
EE Grand total (I to V) | 446 202.00 | 578 161.00 | | 446 202.00 |
EG Accrued income and payables due within one year | 5 021.00 | 502 298.00 | | 5 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 12 590.00 | |
FQ Other income | | | 2 187.00 | |
FR Total operating income (I) | | | 14 776.00 | |
FW Other purchases and external expenses | | | 14 755.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 14 755.00 | |
GG - OPERATING RESULT (I - II) | | | 21.00 | |
GR Interest and similar expenses | | | 30 536.00 | |
GU Total financial expenses (VI) | | | 30 536.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30 536.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 776.00 | 293 451.00 | | 14 776.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 291.00 | 300 482.00 | | 45 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 515.00 | -7 031.00 | | -30 515.00 |
| |
| 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 | 386 995.00 | | 12 590.00 | 386 995.00 |
I4 DECREASES Grand Total | | | 399 585.00 | |
IO DECREASES Total including other intangible assets | | | 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 399 055.00 | |
KD ACQUISITIONS Total including other intangible assets | 530.00 | | | 530.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 386 465.00 | | 12 590.00 | 386 465.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 500.00 | | | 1 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 500.00 | | | 1 500.00 |
| |
| 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 | 5 021.00 | 5 021.00 | | 5 021.00 |
VB VAT | 4 585.00 | 4 585.00 | | 4 585.00 |
VI Group and Associates | 395 833.00 | | 395 833.00 | 395 833.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 754.00 | 4 754.00 | | 4 754.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 339.00 | 9 339.00 | | 9 339.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 400 853.00 | 5 020.00 | 395 833.00 | 400 853.00 |
