| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 23 590.00 | | 23 590.00 | 23 590.00 |
AP Buildings | 11 416 749.00 | 1 121 182.00 | 10 295 566.00 | 11 416 749.00 |
BH Other financial assets | 488 601.00 | | 488 601.00 | 488 601.00 |
BJ TOTAL (I) | 11 928 940.00 | 1 121 182.00 | 10 807 757.00 | 11 928 940.00 |
BX Customers and related accounts | 150 033.00 | | 150 033.00 | 150 033.00 |
BZ Other receivables | 21 948.00 | | 21 948.00 | 21 948.00 |
CF Cash and cash equivalents | 570 986.00 | | 570 986.00 | 570 986.00 |
CH Prepaid expenses | 2 295.00 | | 2 295.00 | 2 295.00 |
CJ TOTAL (II) | 745 262.00 | | 745 262.00 | 745 262.00 |
CO Grand total (0 to V) | 12 872 291.00 | 1 121 182.00 | 11 751 109.00 | 12 872 291.00 |
CW Deferred expenses or loan issuance costs | 198 090.00 | | 198 090.00 | 198 090.00 |
| |
| 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 |
DH Retained earnings | -684 525.00 | -176 269.00 | | -684 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -430 016.00 | -508 256.00 | | -430 016.00 |
DK Regulated provisions | 1 300 080.00 | 731 617.00 | | 1 300 080.00 |
DL TOTAL (I) | 222 539.00 | 84 093.00 | | 222 539.00 |
DU Loans and Debts from Credit Institutions (3) | 10 046 740.00 | 10 876 839.00 | | 10 046 740.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 288 591.00 | 1 361 881.00 | | 1 288 591.00 |
DX Trade payables and related accounts | 116 790.00 | 71 454.00 | | 116 790.00 |
DY Tax and social security liabilities | 76 450.00 | 41 294.00 | | 76 450.00 |
EC TOTAL (IV) | 11 528 571.00 | 12 351 467.00 | | 11 528 571.00 |
EE Grand total (I to V) | 11 751 109.00 | 12 435 560.00 | | 11 751 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | 1 552 051.00 | 1 552 051.00 | |
FJ Net sales | | 1 552 051.00 | 1 552 051.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 282.00 | |
FQ Other income | | | 802.00 | |
FR Total operating income (I) | | | 1 554 135.00 | |
FW Other purchases and external expenses | | | 300 330.00 | |
FX Taxes, duties, and similar payments | | | 73 799.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 584 160.00 | |
GE Other Expenses | | | 80.00 | |
GF Total Operating Expenses (II) | | | 958 368.00 | |
GG - OPERATING RESULT (I - II) | | | 595 766.00 | |
GR Interest and similar expenses | | | 457 320.00 | |
GU Total financial expenses (VI) | | | 457 320.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -457 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 138 446.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 568 462.00 | 731 617.00 | | 568 462.00 |
HH Total exceptional expenses (VIII) | 568 462.00 | 731 617.00 | | 568 462.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -568 462.00 | -731 617.00 | | -568 462.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 554 135.00 | 1 527 854.00 | | 1 554 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 984 151.00 | 2 036 110.00 | | 1 984 151.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -430 016.00 | -508 256.00 | | -430 016.00 |
| |
| 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 | 11 425 418.00 | | 503 521.00 | 11 425 418.00 |
I3 DECREASES Total Financial Fixed Assets | | | 488 601.00 | |
I4 DECREASES Grand Total | | | 11 928 940.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 440 339.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 425 418.00 | | 14 920.00 | 11 425 418.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 488 601.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 551 088.00 | 570 094.00 | | 551 088.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 551 088.00 | 570 094.00 | | 551 088.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 731 617.00 | 568 462.00 | | 731 617.00 |
7C Grand total | 731 617.00 | 568 462.00 | | 731 617.00 |
UJ - Exceptional | | 568 462.00 | | |
| |
| 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 | 116 790.00 | 116 790.00 | | 116 790.00 |
UT Other financial assets | 488 601.00 | | | 488 601.00 |
UX Other trade receivables | 150 033.00 | | | 150 033.00 |
VB VAT | 21 948.00 | | | 21 948.00 |
VH Loans with a maturity of more than one year at origin | 10 046 740.00 | 644 306.00 | 2 741 383.00 | 10 046 740.00 |
VI Group and Associates | 1 288 591.00 | 1 288 591.00 | | 1 288 591.00 |
VK Loans repaid during the year | 830 099.00 | | | 830 099.00 |
VQ Other Taxes, Duties, and Similar Debts | 73 466.00 | 73 466.00 | | 73 466.00 |
VS Prepaid expenses | 2 295.00 | | | 2 295.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 662 877.00 | 174 276.00 | 488 601.00 | 662 877.00 |
VW VAT | 2 984.00 | 2 984.00 | | 2 984.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 528 571.00 | 2 126 136.00 | 2 741 383.00 | 11 528 571.00 |
