| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 3 127 912.00 | | 3 127 912.00 | 3 127 912.00 |
BJ TOTAL (I) | 3 127 912.00 | | 3 127 912.00 | 3 127 912.00 |
BZ Other receivables | 528 997.00 | | 528 997.00 | 528 997.00 |
CF Cash and cash equivalents | 1 152 898.00 | | 1 152 898.00 | 1 152 898.00 |
CH Prepaid expenses | 18 601.00 | | 18 601.00 | 18 601.00 |
CJ TOTAL (II) | 1 700 496.00 | | 1 700 496.00 | 1 700 496.00 |
CO Grand total (0 to V) | 4 828 409.00 | | 4 828 409.00 | 4 828 409.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -366 697.00 | -332 969.00 | | -366 697.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -223 968.00 | -33 729.00 | | -223 968.00 |
DL TOTAL (I) | -570 666.00 | -346 697.00 | | -570 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 128 795.00 | 885 311.00 | | 4 128 795.00 |
DX Trade payables and related accounts | 1 269 173.00 | 8 927.00 | | 1 269 173.00 |
DY Tax and social security liabilities | 1 106.00 | 1 185.00 | | 1 106.00 |
EC TOTAL (IV) | 5 399 074.00 | 895 423.00 | | 5 399 074.00 |
EE Grand total (I to V) | 4 828 409.00 | 548 726.00 | | 4 828 409.00 |
EG Accrued income and payables due within one year | 1 270 280.00 | 10 112.00 | | 1 270 280.00 |
EI Including equity loans | 4 128 795.00 | | | 4 128 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 199 493.00 | |
FX Taxes, duties, and similar payments | | | 2 989.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 202 484.00 | |
GG - OPERATING RESULT (I - II) | | | -202 484.00 | |
GR Interest and similar expenses | | | 21 484.00 | |
GU Total financial expenses (VI) | | | 21 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -223 968.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 223 969.00 | 33 729.00 | | 223 969.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -223 968.00 | -33 729.00 | | -223 968.00 |
| |
| 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 | 508 973.00 | | 2 618 940.00 | 508 973.00 |
I4 DECREASES Grand Total | | | 3 127 912.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 127 912.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 508 973.00 | | 2 618 940.00 | 508 973.00 |
| |
| 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 | 1 269 173.00 | 1 269 173.00 | | 1 269 173.00 |
VB VAT | 527 964.00 | 527 964.00 | | 527 964.00 |
VI Group and Associates | 4 128 795.00 | | | 4 128 795.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 106.00 | 1 106.00 | | 1 106.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 034.00 | 1 034.00 | | 1 034.00 |
VS Prepaid expenses | 18 601.00 | 18 601.00 | | 18 601.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 547 599.00 | 547 599.00 | | 547 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 399 074.00 | 1 270 280.00 | | 5 399 074.00 |
