| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 606 079.00 | | 2 606 079.00 | 2 606 079.00 |
AP Buildings | 28 014 842.00 | 3 510 874.00 | 24 503 968.00 | 28 014 842.00 |
BJ TOTAL (I) | 30 620 921.00 | 3 510 874.00 | 27 110 047.00 | 30 620 921.00 |
BX Customers and related accounts | 660 115.00 | | 660 115.00 | 660 115.00 |
BZ Other receivables | 1 766.00 | | 1 766.00 | 1 766.00 |
CF Cash and cash equivalents | 883 195.00 | | 883 195.00 | 883 195.00 |
CH Prepaid expenses | 19 993.00 | | 19 993.00 | 19 993.00 |
CJ TOTAL (II) | 1 565 068.00 | | 1 565 068.00 | 1 565 068.00 |
CO Grand total (0 to V) | 32 185 990.00 | 3 510 874.00 | 28 675 115.00 | 32 185 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DB Share, merger, contribution premiums, etc. | 3 600 000.00 | 3 600 000.00 | | 3 600 000.00 |
DH Retained earnings | -1 566 196.00 | -967 165.00 | | -1 566 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -62 122.00 | -599 032.00 | | -62 122.00 |
DL TOTAL (I) | 2 971 682.00 | 3 033 804.00 | | 2 971 682.00 |
DU Loans and Debts from Credit Institutions (3) | 20 636 068.00 | 22 216 241.00 | | 20 636 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 803 908.00 | 4 807 300.00 | | 4 803 908.00 |
DX Trade payables and related accounts | 10 598.00 | 9 458.00 | | 10 598.00 |
DY Tax and social security liabilities | 252 860.00 | 134 280.00 | | 252 860.00 |
EA Other liabilities | | 60 649.00 | | |
EC TOTAL (IV) | 25 703 434.00 | 27 227 927.00 | | 25 703 434.00 |
EE Grand total (I to V) | 28 675 115.00 | 30 261 731.00 | | 28 675 115.00 |
EG Accrued income and payables due within one year | 1 933 487.00 | 1 883 661.00 | | 1 933 487.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 223.00 | | | 223.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 305 325.00 | | 2 305 325.00 | 2 305 325.00 |
FJ Net sales | 2 305 325.00 | | 2 305 325.00 | 2 305 325.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 305 325.00 | |
FW Other purchases and external expenses | | | 35 635.00 | |
FX Taxes, duties, and similar payments | | | 182 959.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 140 235.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 358 830.00 | |
GG - OPERATING RESULT (I - II) | | | 946 495.00 | |
GL Other interest and similar income | | | 15 270.00 | |
GP Total financial income (V) | | | 15 270.00 | |
GR Interest and similar expenses | | | 1 023 887.00 | |
GU Total financial expenses (VI) | | | 1 023 887.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 008 617.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -62 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 320 595.00 | 1 809 561.00 | | 2 320 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 382 717.00 | 2 408 593.00 | | 2 382 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -62 122.00 | -599 032.00 | | -62 122.00 |
| |
| 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 | 30 620 921.00 | | | 30 620 921.00 |
I4 DECREASES Grand Total | | | 30 620 921.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 620 921.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 620 921.00 | | | 30 620 921.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 370 639.00 | 1 140 235.00 | | 2 370 639.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 370 639.00 | 1 140 235.00 | | 2 370 639.00 |
| |
| 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 | 622 937.00 | 75 712.00 | | 622 937.00 |
8B Suppliers and Related Accounts | 10 598.00 | 10 598.00 | | 10 598.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 180 971.00 | 20 971.00 | 4 160 000.00 | 4 180 971.00 |
VG Loans with a maturity of up to one year at origin | 223.00 | 223.00 | | 223.00 |
VH Loans with a maturity of more than one year at origin | 20 635 846.00 | 1 573 124.00 | 7 495 216.00 | 20 635 846.00 |
VK Loans repaid during the year | 1 580 396.00 | | | 1 580 396.00 |
VS Prepaid expenses | 19 993.00 | | | 19 993.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 681 874.00 | 681 874.00 | | 681 874.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 703 434.00 | 1 933 487.00 | 11 655 216.00 | 25 703 434.00 |
