| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 4 120.00 | 4 120.00 | | 4 120.00 |
AN Land | 163 585.00 | | 163 585.00 | 163 585.00 |
AP Buildings | 9 070.00 | 9 070.00 | | 9 070.00 |
AR Technical installations, industrial equipment and tools | 84 700.00 | 84 700.00 | | 84 700.00 |
AT Other tangible assets | 4 901.00 | 4 901.00 | | 4 901.00 |
BH Other financial assets | 7 140.00 | 7 140.00 | | 7 140.00 |
BJ TOTAL (I) | 273 515.00 | 109 931.00 | 163 585.00 | 273 515.00 |
BZ Other receivables | 13 808.00 | | 13 808.00 | 13 808.00 |
CJ TOTAL (II) | 13 808.00 | | 13 808.00 | 13 808.00 |
CO Grand total (0 to V) | 287 324.00 | 109 931.00 | 177 393.00 | 287 324.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 284 532.00 | 1 284 532.00 | | 1 284 532.00 |
DH Retained earnings | -1 098 315.00 | -1 090 835.00 | | -1 098 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 582.00 | -7 480.00 | | -9 582.00 |
DL TOTAL (I) | 176 635.00 | 186 217.00 | | 176 635.00 |
DU Loans and Debts from Credit Institutions (3) | 577.00 | 565.00 | | 577.00 |
DX Trade payables and related accounts | 182.00 | 3 062.00 | | 182.00 |
EC TOTAL (IV) | 758.00 | 3 626.00 | | 758.00 |
EE Grand total (I to V) | 177 393.00 | 189 843.00 | | 177 393.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 362.00 | |
FX Taxes, duties, and similar payments | | | 1 136.00 | |
GE Other Expenses | | | 943.00 | |
GF Total Operating Expenses (II) | | | 2 442.00 | |
GG - OPERATING RESULT (I - II) | | | -2 442.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 7 140.00 | |
GU Total financial expenses (VI) | | | 7 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 582.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 13.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 582.00 | 7 493.00 | | 9 582.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 582.00 | -7 480.00 | | -9 582.00 |
| |
| 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 | 273 515.00 | | | 273 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 140.00 | |
I4 DECREASES Grand Total | | | 273 515.00 | |
IO DECREASES Total including other intangible assets | | | 4 120.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 262 255.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 120.00 | | | 4 120.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 262 255.00 | | | 262 255.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 140.00 | | | 7 140.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 102 791.00 | | | 102 791.00 |
PE DEPRECIATION Total including other intangible assets | 4 120.00 | | | 4 120.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 671.00 | | | 98 671.00 |
| |
| 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 | 182.00 | 182.00 | | 182.00 |
8L Deferred income | | | 6.00 | |
UT Other financial assets | 7 140.00 | 7 140.00 | | 7 140.00 |
VC Group and associates | 12 922.00 | | | 12 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 948.00 | 20 948.00 | | 20 948.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 758.00 | 758.00 | | 758.00 |
