| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 450 000.00 | | 450 000.00 | 450 000.00 |
AV Fixed assets in progress | 1 060 022.00 | | 1 060 022.00 | 1 060 022.00 |
BJ TOTAL (I) | 1 751 400.00 | | 1 751 400.00 | 1 751 400.00 |
BV Advances and down payments on orders | 300.00 | | 300.00 | 300.00 |
BZ Other receivables | 3 799 706.00 | | 3 799 706.00 | 3 799 706.00 |
CF Cash and cash equivalents | 2 847.00 | | 2 847.00 | 2 847.00 |
CJ TOTAL (II) | 3 802 852.00 | | 3 802 852.00 | 3 802 852.00 |
CO Grand total (0 to V) | 5 554 252.00 | | 5 554 252.00 | 5 554 252.00 |
CU Other investments | 241 378.00 | | 241 378.00 | 241 378.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | 1 489.00 | -11 013.00 | | 1 489.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -420 014.00 | 173 752.00 | | -420 014.00 |
DL TOTAL (I) | -411 025.00 | 170 239.00 | | -411 025.00 |
DU Loans and Debts from Credit Institutions (3) | 209 892.00 | | | 209 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 271 090.00 | 4 451 268.00 | | 5 271 090.00 |
DX Trade payables and related accounts | 478 132.00 | 4 386.00 | | 478 132.00 |
DY Tax and social security liabilities | 375.00 | 375.00 | | 375.00 |
EA Other liabilities | 5 788.00 | 872.00 | | 5 788.00 |
EC TOTAL (IV) | 5 965 277.00 | 4 456 901.00 | | 5 965 277.00 |
EE Grand total (I to V) | 5 554 252.00 | 4 627 140.00 | | 5 554 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 404 237.00 | |
FX Taxes, duties, and similar payments | | | 428.00 | |
GE Other Expenses | | | 4 000.00 | |
GF Total Operating Expenses (II) | | | 408 665.00 | |
GG - OPERATING RESULT (I - II) | | | -408 665.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 18 123.00 | |
GP Total financial income (V) | | | 18 123.00 | |
GR Interest and similar expenses | | | 29 472.00 | |
GU Total financial expenses (VI) | | | 29 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 349.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -420 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 123.00 | 217 186.00 | | 18 123.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 438 138.00 | 43 434.00 | | 438 138.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -420 014.00 | 173 752.00 | | -420 014.00 |
| |
| 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 | 1 751 402.00 | | 987.00 | 1 751 402.00 |
I3 DECREASES Total Financial Fixed Assets | 990.00 | | 241 378.00 | 990.00 |
I4 DECREASES Grand Total | 990.00 | | 1 751 400.00 | 990.00 |
IY DECREASES Total Tangible Fixed Assets | | | 1 510 022.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 509 285.00 | | 737.00 | 1 509 285.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 242 118.00 | | 250.00 | 242 118.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 1 060 022.00 | | | 1 060 022.00 |
| |
| 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 | 478 132.00 | 478 132.00 | | 478 132.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 788.00 | 5 788.00 | | 5 788.00 |
VB VAT | 297 774.00 | 297 774.00 | | 297 774.00 |
VC Group and associates | 3 492 332.00 | 3 492 332.00 | | 3 492 332.00 |
VG Loans with a maturity of up to one year at origin | 209 892.00 | 209 892.00 | | 209 892.00 |
VI Group and Associates | 5 271 090.00 | 5 271 090.00 | | 5 271 090.00 |
VQ Other Taxes, Duties, and Similar Debts | 375.00 | 375.00 | | 375.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 600.00 | 9 600.00 | | 9 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 799 706.00 | 3 799 706.00 | | 3 799 706.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 965 277.00 | 5 965 277.00 | | 5 965 277.00 |
