| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 415 588.00 | | 1 415 588.00 | 1 415 588.00 |
AP Buildings | 8 325 055.00 | 4 231 159.00 | 4 093 896.00 | 8 325 055.00 |
AV Fixed assets in progress | 164 530.00 | | 164 530.00 | 164 530.00 |
BH Other financial assets | 9 632.00 | | 9 632.00 | 9 632.00 |
BJ TOTAL (I) | 9 914 805.00 | 4 231 159.00 | 5 683 645.00 | 9 914 805.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 432 708.00 | | 432 708.00 | 432 708.00 |
BZ Other receivables | 3 191 733.00 | 2 625 862.00 | 565 871.00 | 3 191 733.00 |
CF Cash and cash equivalents | 237 159.00 | | 237 159.00 | 237 159.00 |
CH Prepaid expenses | 1 758.00 | | 1 758.00 | 1 758.00 |
CJ TOTAL (II) | 3 863 357.00 | 2 625 862.00 | 1 237 495.00 | 3 863 357.00 |
CO Grand total (0 to V) | 13 778 162.00 | 6 857 021.00 | 6 921 140.00 | 13 778 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -4 168 790.00 | -3 954 433.00 | | -4 168 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 120.00 | -214 356.00 | | -10 120.00 |
DL TOTAL (I) | -4 170 910.00 | -4 160 790.00 | | -4 170 910.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 556 941.00 | 10 629 827.00 | | 10 556 941.00 |
DX Trade payables and related accounts | 83 403.00 | 135 041.00 | | 83 403.00 |
DY Tax and social security liabilities | 46 413.00 | 56 046.00 | | 46 413.00 |
EA Other liabilities | 5 507.00 | 8 181.00 | | 5 507.00 |
EB Prepaid income (2) | 399 786.00 | 395 932.00 | | 399 786.00 |
EC TOTAL (IV) | 11 092 050.00 | 11 225 028.00 | | 11 092 050.00 |
EE Grand total (I to V) | 6 921 140.00 | 7 064 238.00 | | 6 921 140.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 629 467.00 | | 1 629 467.00 | 1 629 467.00 |
FJ Net sales | 1 629 467.00 | | 1 629 467.00 | 1 629 467.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 96 867.00 | |
FQ Other income | | | 2 679.00 | |
FR Total operating income (I) | | | 1 729 012.00 | |
FW Other purchases and external expenses | | | 673 893.00 | |
FX Taxes, duties, and similar payments | | | 172 278.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 183 991.00 | |
GE Other Expenses | | | 3 943.00 | |
GF Total Operating Expenses (II) | | | 1 034 105.00 | |
GG - OPERATING RESULT (I - II) | | | 694 907.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 562 611.00 | |
GU Total financial expenses (VI) | | | 562 611.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -562 611.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 132 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 22.00 | | | 22.00 |
HF Exceptional expenses on capital transactions | 142 394.00 | | | 142 394.00 |
HH Total exceptional expenses (VIII) | 142 416.00 | | | 142 416.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -142 416.00 | | | -142 416.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 729 012.00 | 1 519 276.00 | | 1 729 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 739 132.00 | 1 733 632.00 | | 1 739 132.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 120.00 | -214 356.00 | | -10 120.00 |
| |
| 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 | 9 773 399.00 | | 446 511.00 | 9 773 399.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 632.00 | |
I4 DECREASES Grand Total | | 305 105.00 | 9 914 805.00 | |
IY DECREASES Total Tangible Fixed Assets | | 305 105.00 | 9 905 173.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 763 767.00 | | 446 511.00 | 9 763 767.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 632.00 | | | 9 632.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 164 530.00 | | | 164 530.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 186 755.00 | 183 991.00 | 139 587.00 | 4 186 755.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 186 755.00 | 183 991.00 | 139 587.00 | 4 186 755.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 2 625 862.00 | | | 2 625 862.00 |
7B Total provisions for depreciation | 2 625 862.00 | | | 2 625 862.00 |
7C Grand total | 2 625 862.00 | | | 2 625 862.00 |
| |
| 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 | 10 556 941.00 | 126 896.00 | 10 430 046.00 | 10 556 941.00 |
8B Suppliers and Related Accounts | 83 403.00 | 83 403.00 | | 83 403.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 507.00 | 5 507.00 | | 5 507.00 |
8L Deferred income | 399 786.00 | 399 786.00 | | 399 786.00 |
UT Other financial assets | 9 632.00 | | | 9 632.00 |
UX Other trade receivables | 432 708.00 | | | 432 708.00 |
VB VAT | 18 716.00 | | | 18 716.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 719.00 | 5 719.00 | | 5 719.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 173 017.00 | | | 3 173 017.00 |
VS Prepaid expenses | 1 758.00 | | | 1 758.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 635 830.00 | 1 000 336.00 | 2 635 494.00 | 3 635 830.00 |
VW VAT | 40 694.00 | 40 694.00 | | 40 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 092 050.00 | 662 005.00 | 10 430 046.00 | 11 092 050.00 |
