| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | | |
AP Buildings | | | | |
BJ TOTAL (I) | | | | |
BZ Other receivables | 321.00 | | 321.00 | 321.00 |
CF Cash and cash equivalents | 26 153.00 | | 26 153.00 | 26 153.00 |
CJ TOTAL (II) | 26 473.00 | | 26 473.00 | 26 473.00 |
CO Grand total (0 to V) | 26 473.00 | | 26 473.00 | 26 473.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 435 351.00 | 4 435 351.00 | | 4 435 351.00 |
DH Retained earnings | -369 252.00 | -221 714.00 | | -369 252.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 039 947.00 | -147 537.00 | | -4 039 947.00 |
DL TOTAL (I) | 26 153.00 | 4 066 099.00 | | 26 153.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 8 524 275.00 | | |
DX Trade payables and related accounts | 321.00 | 332.00 | | 321.00 |
EC TOTAL (IV) | 321.00 | 8 524 607.00 | | 321.00 |
EE Grand total (I to V) | 26 473.00 | 12 590 706.00 | | 26 473.00 |
EG Accrued income and payables due within one year | 321.00 | 260 060.00 | | 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 194 796.00 | | 194 796.00 | 194 796.00 |
FJ Net sales | 194 796.00 | | 194 796.00 | 194 796.00 |
FR Total operating income (I) | | | 194 796.00 | |
FW Other purchases and external expenses | | | 28 149.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 298 704.00 | |
GF Total Operating Expenses (II) | | | 326 853.00 | |
GG - OPERATING RESULT (I - II) | | | -132 057.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -132 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 110 778.00 | | | 8 110 778.00 |
HD Total exceptional income (VII) | 8 110 778.00 | | | 8 110 778.00 |
HF Exceptional expenses on capital transactions | 12 018 668.00 | | | 12 018 668.00 |
HH Total exceptional expenses (VIII) | 12 018 668.00 | | | 12 018 668.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 907 890.00 | | | -3 907 890.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 305 574.00 | 259 728.00 | | 8 305 574.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 345 521.00 | 407 265.00 | | 12 345 521.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 039 947.00 | -147 537.00 | | -4 039 947.00 |
| |
| 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 | 13 447 140.00 | | | 13 447 140.00 |
I4 DECREASES Grand Total | | 13 447 140.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 13 447 140.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 447 140.00 | | | 13 447 140.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 886 252.00 | 298 704.00 | 1 184 956.00 | 886 252.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 886 252.00 | 298 704.00 | 1 184 956.00 | 886 252.00 |
| |
| 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 | 321.00 | 321.00 | | 321.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 321.00 | 321.00 | | 321.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 321.00 | 321.00 | | 321.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 321.00 | 321.00 | | 321.00 |
