| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 17 878 467.00 | | 17 878 467.00 | 17 878 467.00 |
AP Buildings | 12 098 219.00 | 1 675 063.00 | 10 423 156.00 | 12 098 219.00 |
BJ TOTAL (I) | 29 976 687.00 | 1 675 063.00 | 28 301 624.00 | 29 976 687.00 |
BX Customers and related accounts | 22 283.00 | | 22 283.00 | 22 283.00 |
BZ Other receivables | 112 208.00 | | 112 208.00 | 112 208.00 |
CF Cash and cash equivalents | 541 294.00 | | 541 294.00 | 541 294.00 |
CJ TOTAL (II) | 675 786.00 | | 675 786.00 | 675 786.00 |
CO Grand total (0 to V) | 30 652 473.00 | 1 675 063.00 | 28 977 410.00 | 30 652 473.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000 000.00 | 12 000 000.00 | | 12 000 000.00 |
DD Legal reserve (1) | 41 714.00 | 30 838.00 | | 41 714.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -205 669.00 | 217 509.00 | | -205 669.00 |
DL TOTAL (I) | 11 836 044.00 | 12 248 347.00 | | 11 836 044.00 |
DP Provisions for Risks | 438 457.00 | | | 438 457.00 |
DR TOTAL (IV) | 438 457.00 | | | 438 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 449 933.00 | 16 647 829.00 | | 16 449 933.00 |
DX Trade payables and related accounts | 36 457.00 | 19 106.00 | | 36 457.00 |
DY Tax and social security liabilities | 15 062.00 | 29 067.00 | | 15 062.00 |
EA Other liabilities | 201 454.00 | 252 544.00 | | 201 454.00 |
EC TOTAL (IV) | 16 702 909.00 | 16 948 548.00 | | 16 702 909.00 |
EE Grand total (I to V) | 28 977 410.00 | 29 196 895.00 | | 28 977 410.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 895 554.00 | | 1 895 554.00 | 1 895 554.00 |
FJ Net sales | 1 895 554.00 | | 1 895 554.00 | 1 895 554.00 |
FQ Other income | | | 8 397.00 | |
FR Total operating income (I) | | | 1 903 951.00 | |
FW Other purchases and external expenses | | | 323 116.00 | |
FX Taxes, duties, and similar payments | | | 82 116.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 341 125.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 438 457.00 | |
GE Other Expenses | | | 426.00 | |
GF Total Operating Expenses (II) | | | 1 185 241.00 | |
GG - OPERATING RESULT (I - II) | | | 718 710.00 | |
GR Interest and similar expenses | | | 810 113.00 | |
GU Total financial expenses (VI) | | | 810 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -810 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -91 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 113.00 | | |
HH Total exceptional expenses (VIII) | | 3 113.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 113.00 | | |
HK Income tax | 114 266.00 | 121 355.00 | | 114 266.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 903 951.00 | 1 857 710.00 | | 1 903 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 109 621.00 | 1 640 201.00 | | 2 109 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -205 669.00 | 217 509.00 | | -205 669.00 |
| |
| 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 | 29 976 687.00 | | | 29 976 687.00 |
I4 DECREASES Grand Total | | | 29 976 687.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 976 687.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 976 687.00 | | | 29 976 687.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 333 937.00 | 341 125.00 | | 1 333 937.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 333 937.00 | 341 125.00 | | 1 333 937.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 438 457.00 | | |
7C Grand total | | 438 457.00 | | |
| |
| 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 | 16 449 933.00 | 202 565.00 | | 16 449 933.00 |
8B Suppliers and Related Accounts | 36 457.00 | 36 457.00 | | 36 457.00 |
8E Income Taxes | 3 517.00 | 3 517.00 | | 3 517.00 |
8K Other liabilities (including liabilities related to repo transactions) | 201 454.00 | 201 454.00 | | 201 454.00 |
VA Doubtful or disputed receivables | 22 283.00 | | | 22 283.00 |
VB VAT | 9 858.00 | | | 9 858.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 545.00 | 1 545.00 | | 1 545.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 492.00 | 134 492.00 | | 134 492.00 |
VW VAT | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 702 906.00 | 455 538.00 | | 16 702 906.00 |
