| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 200 000.00 | | 3 200 000.00 | 3 200 000.00 |
AP Buildings | 188 805.00 | 8 090.00 | 180 715.00 | 188 805.00 |
AV Fixed assets in progress | 2 873 834.00 | | 2 873 834.00 | 2 873 834.00 |
BJ TOTAL (I) | 6 262 639.00 | 8 090.00 | 6 254 549.00 | 6 262 639.00 |
BZ Other receivables | 1 849 384.00 | | 1 849 384.00 | 1 849 384.00 |
CF Cash and cash equivalents | 2 575.00 | | 2 575.00 | 2 575.00 |
CJ TOTAL (II) | 1 851 959.00 | | 1 851 959.00 | 1 851 959.00 |
CO Grand total (0 to V) | 8 114 598.00 | 8 090.00 | 8 106 508.00 | 8 114 598.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -1 093 077.00 | -69 863.00 | | -1 093 077.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -369 856.00 | -1 023 214.00 | | -369 856.00 |
DL TOTAL (I) | -1 462 434.00 | -1 092 577.00 | | -1 462 434.00 |
DU Loans and Debts from Credit Institutions (3) | 2 771.00 | | | 2 771.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 500 000.00 | | | 9 500 000.00 |
DX Trade payables and related accounts | 6 172.00 | 3 714.00 | | 6 172.00 |
DZ Fixed asset liabilities and related accounts | 60 000.00 | 25 250.00 | | 60 000.00 |
EA Other liabilities | | 2 577 196.00 | | |
EC TOTAL (IV) | 9 568 943.00 | 2 606 160.00 | | 9 568 943.00 |
EE Grand total (I to V) | 8 106 508.00 | 1 513 582.00 | | 8 106 508.00 |
EG Accrued income and payables due within one year | 9 568 943.00 | 2 606 160.00 | | 9 568 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 343 944.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 941.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 349 915.00 | |
GG - OPERATING RESULT (I - II) | | | -349 913.00 | |
GR Interest and similar expenses | | | 19 943.00 | |
GU Total financial expenses (VI) | | | 19 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 943.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -369 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 13.00 | | |
HH Total exceptional expenses (VIII) | | 13.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -13.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 40 001.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 369 858.00 | 1 063 216.00 | | 369 858.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -369 856.00 | -1 023 214.00 | | -369 856.00 |
| |
| 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 | 1 185 953.00 | | 5 076 685.00 | 1 185 953.00 |
I4 DECREASES Grand Total | | | 6 262 639.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 262 639.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 185 953.00 | | 5 076 685.00 | 1 185 953.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 148.00 | 5 942.00 | | 2 148.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 148.00 | 5 942.00 | | 2 148.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 9 500 000.00 | 9 500 000.00 | | 9 500 000.00 |
8B Suppliers and Related Accounts | 6 172.00 | 6 172.00 | | 6 172.00 |
8J Fixed Asset Liabilities and Related Accounts | 60 000.00 | 60 000.00 | | 60 000.00 |
VB VAT | 909 752.00 | 909 752.00 | | 909 752.00 |
VC Group and associates | 939 632.00 | 939 632.00 | | 939 632.00 |
VH Loans with a maturity of more than one year at origin | 2 771.00 | 2 771.00 | | 2 771.00 |
VJ Loans taken out during the year | 9 502 770.00 | | | 9 502 770.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 849 384.00 | 1 849 384.00 | | 1 849 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 568 943.00 | 9 568 943.00 | | 9 568 943.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 25.00 | 125.00 | | 25.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 320 998.00 | 1 011 056.00 | | 320 998.00 |
ST Other accounts | 22 945.00 | 42 649.00 | | 22 945.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 25.00 | 125.00 | | 25.00 |
YZ Total deductible VAT on goods and services | 66 319.00 | 211 080.00 | | 66 319.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 343 944.00 | 1 053 705.00 | | 343 944.00 |
