| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 815 965.00 | | 815 965.00 | 815 965.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 815 965.00 | | 815 965.00 | 815 965.00 |
BZ Other receivables | 42 938.00 | | 42 938.00 | 42 938.00 |
CF Cash and cash equivalents | 17 023.00 | | 17 023.00 | 17 023.00 |
CJ TOTAL (II) | 59 961.00 | | 59 961.00 | 59 961.00 |
CO Grand total (0 to V) | 875 927.00 | | 875 927.00 | 875 927.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1.00 | 1 163.00 | | -1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 478.00 | -1 164.00 | | -19 478.00 |
DL TOTAL (I) | -18 479.00 | 999.00 | | -18 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 886 804.00 | 872 505.00 | | 886 804.00 |
DX Trade payables and related accounts | 7 601.00 | 123 186.00 | | 7 601.00 |
EC TOTAL (IV) | 894 406.00 | 995 692.00 | | 894 406.00 |
EE Grand total (I to V) | 875 927.00 | 996 691.00 | | 875 927.00 |
EG Accrued income and payables due within one year | 894 406.00 | 995 692.00 | | 894 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 85 305.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 85 306.00 | |
FW Other purchases and external expenses | | | 87 575.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 87 575.00 | |
GG - OPERATING RESULT (I - II) | | | -2 270.00 | |
GR Interest and similar expenses | | | 17 209.00 | |
GU Total financial expenses (VI) | | | 17 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 16 490.00 | | |
HD Total exceptional income (VII) | | 16 490.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 16 490.00 | | |
HK Income tax | | 1 064.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 85 306.00 | 161 824.00 | | 85 306.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 784.00 | 162 988.00 | | 104 784.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 478.00 | -1 164.00 | | -19 478.00 |
| |
| 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 | 926 110.00 | | 85 305.00 | 926 110.00 |
I4 DECREASES Grand Total | | 195 450.00 | 815 965.00 | |
IY DECREASES Total Tangible Fixed Assets | | 195 450.00 | 815 965.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 926 110.00 | | 85 305.00 | 926 110.00 |
| |
| 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 | 7 601.00 | 7 601.00 | | 7 601.00 |
VB VAT | 5 012.00 | 5 012.00 | | 5 012.00 |
VC Group and associates | 32 331.00 | 32 331.00 | | 32 331.00 |
VI Group and Associates | 886 804.00 | 886 804.00 | | 886 804.00 |
VM Income taxes | 5 595.00 | 5 595.00 | | 5 595.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 938.00 | 42 938.00 | | 42 938.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 894 406.00 | 894 406.00 | | 894 406.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 570.00 | 2 482.00 | | 1 570.00 |
ST Other accounts | 700.00 | 818.00 | | 700.00 |
YT Subcontracting | 85 305.00 | 144 854.00 | | 85 305.00 |
YZ Total deductible VAT on goods and services | 20 487.00 | 21 328.00 | | 20 487.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 575.00 | 148 154.00 | | 87 575.00 |
