| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 450 000.00 | | 450 000.00 | 450 000.00 |
AV Fixed assets in progress | 1 060 022.00 | | 1 060 022.00 | 1 060 022.00 |
BJ TOTAL (I) | 1 751 650.00 | | 1 751 650.00 | 1 751 650.00 |
BV Advances and down payments on orders | 300.00 | | 300.00 | 300.00 |
BZ Other receivables | 3 833 392.00 | | 3 833 392.00 | 3 833 392.00 |
CF Cash and cash equivalents | 3 187.00 | | 3 187.00 | 3 187.00 |
CJ TOTAL (II) | 3 836 878.00 | | 3 836 878.00 | 3 836 878.00 |
CO Grand total (0 to V) | 5 588 528.00 | | 5 588 528.00 | 5 588 528.00 |
CU Other investments | 241 628.00 | | 241 628.00 | 241 628.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | 4 325 595.00 | -418 525.00 | | 4 325 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -180 964.00 | 4 744 120.00 | | -180 964.00 |
DL TOTAL (I) | 4 152 131.00 | 4 333 095.00 | | 4 152 131.00 |
DU Loans and Debts from Credit Institutions (3) | 1 336 266.00 | 498 227.00 | | 1 336 266.00 |
DX Trade payables and related accounts | 84 518.00 | 598 690.00 | | 84 518.00 |
DY Tax and social security liabilities | 375.00 | 375.00 | | 375.00 |
EA Other liabilities | 15 238.00 | 6 988.00 | | 15 238.00 |
EC TOTAL (IV) | 1 436 397.00 | 1 104 281.00 | | 1 436 397.00 |
EE Grand total (I to V) | 5 588 528.00 | 5 437 375.00 | | 5 588 528.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 194 367.00 | |
FX Taxes, duties, and similar payments | | | 2 860.00 | |
GF Total Operating Expenses (II) | | | 197 227.00 | |
GG - OPERATING RESULT (I - II) | | | -197 227.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 302.00 | |
GP Total financial income (V) | | | 20 302.00 | |
GR Interest and similar expenses | | | 4 039.00 | |
GU Total financial expenses (VI) | | | 4 039.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 263.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -180 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 302.00 | 4 880 128.00 | | 20 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 266.00 | 136 008.00 | | 201 266.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -180 964.00 | 4 744 120.00 | | -180 964.00 |
| |
| 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 | 1 751 650.00 | | | 1 751 650.00 |
I3 DECREASES Total Financial Fixed Assets | | | 241 628.00 | |
I4 DECREASES Grand Total | | | 1 751 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 510 022.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 510 022.00 | | | 1 510 022.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 241 628.00 | | | 241 628.00 |
| |
| 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 | 84 518.00 | 84 518.00 | | 84 518.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 238.00 | 15 238.00 | | 15 238.00 |
VB VAT | 357 316.00 | 357 316.00 | | 357 316.00 |
VC Group and associates | 3 476 076.00 | 3 476 076.00 | | 3 476 076.00 |
VI Group and Associates | 1 336 266.00 | 1 336 266.00 | | 1 336 266.00 |
VQ Other Taxes, Duties, and Similar Debts | 375.00 | 375.00 | | 375.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 833 392.00 | 3 833 392.00 | | 3 833 392.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 436 397.00 | 1 436 397.00 | | 1 436 397.00 |
