| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 494 205.00 | 105.00 | 3 494 205.00 | 3 494 205.00 |
BJ TOTAL (I) | 3 494 205.00 | 105.00 | 3 494 205.00 | 3 494 205.00 |
BZ Other receivables | 6 537.00 | | 6 537.00 | 6 537.00 |
CJ TOTAL (II) | 6 537.00 | | 6 537.00 | 6 537.00 |
CO Grand total (0 to V) | 3 500 742.00 | 105.00 | 3 500 742.00 | 3 500 742.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -784 060.00 | -318 244.00 | | -784 060.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -280 649.00 | -465 816.00 | | -280 649.00 |
DL TOTAL (I) | -1 062 709.00 | -782 060.00 | | -1 062 709.00 |
DX Trade payables and related accounts | 1 008.00 | 264.00 | | 1 008.00 |
EA Other liabilities | 4 562 338.00 | 4 291 164.00 | | 4 562 338.00 |
EC TOTAL (IV) | 4 563 346.00 | 4 291 428.00 | | 4 563 346.00 |
EE Grand total (I to V) | 3 500 637.00 | 3 509 368.00 | | 3 500 637.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 7 831.00 | |
FX Taxes, duties, and similar payments | | | 203 889.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 105.00 | |
GF Total Operating Expenses (II) | | | 211 826.00 | |
GG - OPERATING RESULT (I - II) | | | -258 410.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 22 239.00 | |
GU Total financial expenses (VI) | | | 22 239.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 239.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -280 649.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 449 014.00 | | |
HH Total exceptional expenses (VIII) | | 449 014.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -449 014.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 280 650.00 | 471 925.00 | | 280 650.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -280 649.00 | -465 816.00 | | -280 649.00 |
| |
| 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 | 3 494 205.00 | | | 3 494 205.00 |
I4 DECREASES Grand Total | | | 3 494 205.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 494 205.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 494 205.00 | | | 3 494 205.00 |
| |
| 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 | 1 008.00 | 1 008.00 | | 1 008.00 |
VB VAT | 6 537.00 | 6 537.00 | | 6 537.00 |
VI Group and Associates | 4 562 338.00 | 4 562 338.00 | | 4 562 338.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 537.00 | 6 537.00 | | 6 537.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 563 346.00 | 4 563 346.00 | | 4 563 346.00 |
