| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 51 839.00 | | 51 839.00 | 51 839.00 |
AV Fixed assets in progress | 179 766.00 | | 179 766.00 | 179 766.00 |
BJ TOTAL (I) | 231 606.00 | | 231 606.00 | 231 606.00 |
BZ Other receivables | 74 077.00 | | 74 077.00 | 74 077.00 |
CF Cash and cash equivalents | 1 425.00 | | 1 425.00 | 1 425.00 |
CJ TOTAL (II) | 75 502.00 | | 75 502.00 | 75 502.00 |
CO Grand total (0 to V) | 307 108.00 | | 307 108.00 | 307 108.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DH Retained earnings | -241 586.00 | -221 415.00 | | -241 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 026.00 | -20 171.00 | | -28 026.00 |
DL TOTAL (I) | -205 612.00 | -177 586.00 | | -205 612.00 |
DV Miscellaneous Loans and Financial Debts (4) | 508 400.00 | 479 018.00 | | 508 400.00 |
DX Trade payables and related accounts | 4 320.00 | 5 670.00 | | 4 320.00 |
EC TOTAL (IV) | 512 720.00 | 484 688.00 | | 512 720.00 |
EE Grand total (I to V) | 307 108.00 | 307 103.00 | | 307 108.00 |
EG Accrued income and payables due within one year | 512 720.00 | | | 512 720.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 125.00 | |
FR Total operating income (I) | | | 1 125.00 | |
FW Other purchases and external expenses | | | 18 270.00 | |
GF Total Operating Expenses (II) | | | 18 270.00 | |
GG - OPERATING RESULT (I - II) | | | -17 145.00 | |
GR Interest and similar expenses | | | 10 882.00 | |
GU Total financial expenses (VI) | | | 10 882.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 882.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 125.00 | | | 1 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 151.00 | 20 171.00 | | 29 151.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 026.00 | -20 171.00 | | -28 026.00 |
| |
| 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 | 231 606.00 | | | 231 606.00 |
I4 DECREASES Grand Total | | | 231 606.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 231 606.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 231 606.00 | | | 231 606.00 |
| |
| 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 | 4 320.00 | 4 320.00 | | 4 320.00 |
VB VAT | 73 737.00 | 73 737.00 | | 73 737.00 |
VI Group and Associates | 508 400.00 | 508 400.00 | | 508 400.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 340.00 | 340.00 | | 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 077.00 | 74 077.00 | | 74 077.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 512 720.00 | 512 720.00 | | 512 720.00 |
