| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 823 109.00 | 81 067.00 | 1 742 041.00 | 1 823 109.00 |
AP Buildings | 4 923 668.00 | 606 767.00 | 4 316 901.00 | 4 923 668.00 |
BJ TOTAL (I) | 6 746 778.00 | 687 835.00 | 6 058 943.00 | 6 746 778.00 |
CF Cash and cash equivalents | 27 315.00 | | 27 315.00 | 27 315.00 |
CJ TOTAL (II) | 27 315.00 | | 27 315.00 | 27 315.00 |
CO Grand total (0 to V) | 6 774 093.00 | 687 835.00 | 6 086 258.00 | 6 774 093.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 903 348.00 | | | 1 903 348.00 |
DH Retained earnings | -401 613.00 | | | -401 613.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63 376.00 | | | -63 376.00 |
DL TOTAL (I) | 1 438 357.00 | | | 1 438 357.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 696.00 | | | 193 696.00 |
DX Trade payables and related accounts | 1 319.00 | | | 1 319.00 |
DZ Fixed asset liabilities and related accounts | 4 452 884.00 | | | 4 452 884.00 |
EC TOTAL (IV) | 4 647 900.00 | | | 4 647 900.00 |
EE Grand total (I to V) | 6 086 258.00 | | | 6 086 258.00 |
EG Accrued income and payables due within one year | 152 160.00 | | | 152 160.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 150 840.00 | 150 840.00 | |
FJ Net sales | | 150 840.00 | 150 840.00 | |
FR Total operating income (I) | | | 150 840.00 | |
FW Other purchases and external expenses | | | 4 101.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 209 670.00 | |
GF Total Operating Expenses (II) | | | 214 216.00 | |
GG - OPERATING RESULT (I - II) | | | -63 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -63 376.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 840.00 | | | 150 840.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 216.00 | | | 214 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -63 376.00 | | | -63 376.00 |
| |
| 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 | 6 746 778.00 | | | 6 746 778.00 |
I4 DECREASES Grand Total | | | 6 746 778.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 746 778.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 746 778.00 | | | 6 746 778.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 478 164.00 | 209 670.00 | | 478 164.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 478 164.00 | 209 670.00 | | 478 164.00 |
| |
| 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 | 1 319.00 | 1 319.00 | | 1 319.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 452 884.00 | 150 840.00 | 603 360.00 | 4 452 884.00 |
VI Group and Associates | 193 696.00 | | | 193 696.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 647 900.00 | 152 160.00 | 603 360.00 | 4 647 900.00 |
| |
| 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) | 3 437.00 | | | 3 437.00 |
ST Other accounts | 280.00 | | | 280.00 |
XQ Rental, rental and co-ownership charges | 384.00 | | | 384.00 |
YW Business tax | 445.00 | | | 445.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 445.00 | | | 445.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 101.00 | | | 4 101.00 |
