| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 11 497 189.00 | 852 708.00 | 10 644 481.00 | 11 497 189.00 |
BB Receivables related to investments | 472 800.00 | | 472 800.00 | 472 800.00 |
BJ TOTAL (I) | 11 974 489.00 | 852 708.00 | 11 121 781.00 | 11 974 489.00 |
BX Customers and related accounts | 34 863.00 | | 34 863.00 | 34 863.00 |
CF Cash and cash equivalents | 210 178.00 | | 210 178.00 | 210 178.00 |
CH Prepaid expenses | 46 639.00 | | 46 639.00 | 46 639.00 |
CJ TOTAL (II) | 387 377.00 | | 387 377.00 | 387 377.00 |
CO Grand total (0 to V) | 12 559 645.00 | 852 708.00 | 11 706 937.00 | 12 559 645.00 |
CU Other investments | 4 500.00 | | 4 500.00 | 4 500.00 |
CW Deferred expenses or loan issuance costs | 197 779.00 | | 197 779.00 | 197 779.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 853.00 | 853.00 | | 853.00 |
DH Retained earnings | -399 294.00 | -50 858.00 | | -399 294.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -511 315.00 | -348 436.00 | | -511 315.00 |
DL TOTAL (I) | -872 755.00 | -361 441.00 | | -872 755.00 |
DQ Provisions for Expenses | 152 440.00 | 152 440.00 | | 152 440.00 |
DR TOTAL (IV) | 152 440.00 | 152 440.00 | | 152 440.00 |
DX Trade payables and related accounts | 232 973.00 | 424 863.00 | | 232 973.00 |
DZ Fixed asset liabilities and related accounts | 46 203.00 | 118 051.00 | | 46 203.00 |
EA Other liabilities | 545.00 | | | 545.00 |
EC TOTAL (IV) | 12 427 252.00 | 12 915 427.00 | | 12 427 252.00 |
EE Grand total (I to V) | 11 706 937.00 | 12 706 426.00 | | 11 706 937.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 187 509.00 | | 1 187 509.00 | 1 187 509.00 |
FJ Net sales | 1 187 509.00 | | 1 187 509.00 | 1 187 509.00 |
FN Capitalized production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 113.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 191 622.00 | |
FW Other purchases and external expenses | | | 514 903.00 | |
FX Taxes, duties, and similar payments | | | 49 632.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 589 514.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 154 049.00 | |
GG - OPERATING RESULT (I - II) | | | 37 572.00 | |
GL Other interest and similar income | | | 268.00 | |
GP Total financial income (V) | | | 268.00 | |
GR Interest and similar expenses | | | 562 843.00 | |
GU Total financial expenses (VI) | | | 562 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -562 575.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -525 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 16 884.00 | 272.00 | | 16 884.00 |
HD Total exceptional income (VII) | 16 884.00 | 272.00 | | 16 884.00 |
HE Exceptional expenses on management operations | 3 197.00 | 606.00 | | 3 197.00 |
HH Total exceptional expenses (VIII) | 3 197.00 | 606.00 | | 3 197.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 687.00 | -334.00 | | 13 687.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 208 774.00 | 934 067.00 | | 1 208 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 720 089.00 | 1 282 503.00 | | 1 720 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -511 315.00 | -348 436.00 | | -511 315.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 152 440.00 | | | 152 440.00 |
7C Grand total | 152 440.00 | | | 152 440.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 12 097 987.00 | 633 398.00 | 1 864 480.00 | 12 097 987.00 |
8B Suppliers and Related Accounts | 232 973.00 | 232 973.00 | | 232 973.00 |
8J Fixed Asset Liabilities and Related Accounts | 46 203.00 | 46 203.00 | | 46 203.00 |
8K Other liabilities (including liabilities related to repo transactions) | 545.00 | 545.00 | | 545.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 649 999.00 | 196 899.00 | 453 100.00 | 649 999.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 427 252.00 | 962 664.00 | 1 864 480.00 | 12 427 252.00 |
