| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 973 649.00 | | 973 649.00 | 973 649.00 |
BJ TOTAL (I) | 973 649.00 | | 973 649.00 | 973 649.00 |
BZ Other receivables | 139 468.00 | | 139 468.00 | 139 468.00 |
CF Cash and cash equivalents | 52 832.00 | | 52 832.00 | 52 832.00 |
CJ TOTAL (II) | 192 300.00 | | 192 300.00 | 192 300.00 |
CO Grand total (0 to V) | 1 165 948.00 | | 1 165 948.00 | 1 165 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -27 433.00 | -22 228.00 | | -27 433.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 888.00 | -5 205.00 | | -49 888.00 |
DL TOTAL (I) | -72 322.00 | -22 433.00 | | -72 322.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 235 037.00 | 82 390.00 | | 1 235 037.00 |
DX Trade payables and related accounts | 3 203.00 | 4 477.00 | | 3 203.00 |
EC TOTAL (IV) | 1 238 270.00 | 86 897.00 | | 1 238 270.00 |
EE Grand total (I to V) | 1 165 948.00 | 64 463.00 | | 1 165 948.00 |
EG Accrued income and payables due within one year | 1 238 270.00 | 86 897.00 | | 1 238 270.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30.00 | 30.00 | | 30.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 36 458.00 | |
GF Total Operating Expenses (II) | | | 36 458.00 | |
GG - OPERATING RESULT (I - II) | | | -36 458.00 | |
GR Interest and similar expenses | | | 13 430.00 | |
GU Total financial expenses (VI) | | | 13 430.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 430.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 888.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 155.00 | | |
HD Total exceptional income (VII) | | 155.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 155.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 156.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 888.00 | 5 361.00 | | 49 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 888.00 | -5 205.00 | | -49 888.00 |
| |
| 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 | 59 543.00 | | 914 105.00 | 59 543.00 |
I4 DECREASES Grand Total | | | 973 649.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 973 649.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 59 543.00 | | 914 105.00 | 59 543.00 |
| |
| 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 | 3 203.00 | 3 203.00 | | 3 203.00 |
VB VAT | 139 468.00 | 139 468.00 | | 139 468.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VI Group and Associates | 1 235 037.00 | 1 235 037.00 | | 1 235 037.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 139 468.00 | 139 468.00 | | 139 468.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 238 270.00 | 1 238 270.00 | | 1 238 270.00 |
| |
| 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) | 2 669.00 | 2 617.00 | | 2 669.00 |
ST Other accounts | 120.00 | 222.00 | | 120.00 |
YT Subcontracting | 33 668.00 | | | 33 668.00 |
YZ Total deductible VAT on goods and services | 7 520.00 | 462.00 | | 7 520.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 458.00 | 2 840.00 | | 36 458.00 |
