| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 498 560.00 | | 3 498 560.00 | 3 498 560.00 |
AP Buildings | 6 186 039.00 | 2 828 586.00 | 3 357 453.00 | 6 186 039.00 |
AX Advances and down payments | 2 589 174.00 | | 2 589 174.00 | 2 589 174.00 |
BF Loans | 5 140 735.00 | | 5 140 735.00 | 5 140 735.00 |
BH Other financial assets | 10 616.00 | | 10 616.00 | 10 616.00 |
BJ TOTAL (I) | 17 425 125.00 | 2 828 586.00 | 14 596 539.00 | 17 425 125.00 |
BZ Other receivables | 150 465.00 | | 150 465.00 | 150 465.00 |
CF Cash and cash equivalents | 748 221.00 | | 748 221.00 | 748 221.00 |
CJ TOTAL (II) | 898 686.00 | | 898 686.00 | 898 686.00 |
CO Grand total (0 to V) | 18 323 812.00 | 2 828 586.00 | 15 495 225.00 | 18 323 812.00 |
CP Shares due in less than one year | 10 616.00 | | | 10 616.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 569 549.00 | | | 569 549.00 |
DB Share, merger, contribution premiums, etc. | 1 989 626.00 | | | 1 989 626.00 |
DD Legal reserve (1) | 56 954.00 | | | 56 954.00 |
DH Retained earnings | -763 927.00 | | | -763 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -302 213.00 | | | -302 213.00 |
DL TOTAL (I) | 1 549 991.00 | | | 1 549 991.00 |
DQ Provisions for Expenses | 274 900.00 | | | 274 900.00 |
DR TOTAL (IV) | 274 900.00 | | | 274 900.00 |
DU Loans and Debts from Credit Institutions (3) | 9 731 371.00 | | | 9 731 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 021 374.00 | | | 3 021 374.00 |
DX Trade payables and related accounts | 138 133.00 | | | 138 133.00 |
DZ Fixed asset liabilities and related accounts | 779 455.00 | | | 779 455.00 |
EC TOTAL (IV) | 13 670 334.00 | | | 13 670 334.00 |
EE Grand total (I to V) | 15 495 225.00 | | | 15 495 225.00 |
EG Accrued income and payables due within one year | 4 336 534.00 | | | 4 336 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 861.00 | | 26 861.00 | 26 861.00 |
FJ Net sales | 26 861.00 | | 26 861.00 | 26 861.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 067.00 | |
FR Total operating income (I) | | | 36 929.00 | |
FW Other purchases and external expenses | | | 222 460.00 | |
FX Taxes, duties, and similar payments | | | 86 539.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 161 300.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 470 304.00 | |
GG - OPERATING RESULT (I - II) | | | -433 374.00 | |
GK Income from other securities and fixed asset receivables | | | 50 053.00 | |
GL Other interest and similar income | | | 6 306.00 | |
GP Total financial income (V) | | | 56 360.00 | |
GR Interest and similar expenses | | | 180 878.00 | |
GU Total financial expenses (VI) | | | 180 878.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -124 518.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -557 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 067.00 | | | 10 067.00 |
HB Exceptional income from capital transactions | 200 697.00 | | | 200 697.00 |
HD Total exceptional income (VII) | 200 697.00 | | | 200 697.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 200 697.00 | | | 200 697.00 |
HK Income tax | -54 983.00 | | | -54 983.00 |
HL TOTAL REVENUE (I + III + V + VII) | 293 987.00 | | | 293 987.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 596 200.00 | | | 596 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -302 213.00 | | | -302 213.00 |
| |
| 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 | 15 414 463.00 | 2 312 339.00 | | 15 414 463.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 301 677.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 301 677.00 | 5 151 351.00 | |
I4 DECREASES Grand Total | | 301 677.00 | 17 425 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 273 774.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 961 434.00 | 2 312 339.00 | | 9 961 434.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 453 028.00 | | | 5 453 028.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 667 285.00 | 161 300.00 | | 2 667 285.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 667 285.00 | 161 300.00 | | 2 667 285.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 329 883.00 | | 54 983.00 | 329 883.00 |
7C Grand total | 329 883.00 | | 54 983.00 | 329 883.00 |
UJ - Exceptional | | | 54 983.00 | |
| |
| 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 | 138 133.00 | 138 133.00 | | 138 133.00 |
8J Fixed Asset Liabilities and Related Accounts | 779 455.00 | 779 455.00 | | 779 455.00 |
UP Loans | 5 140 735.00 | | | 5 140 735.00 |
UT Other financial assets | 10 616.00 | 10 616.00 | | 10 616.00 |
VB VAT | 150 447.00 | | | 150 447.00 |
VH Loans with a maturity of more than one year at origin | 9 731 371.00 | 397 571.00 | 9 333 800.00 | 9 731 371.00 |
VI Group and Associates | 3 021 374.00 | 3 021 374.00 | | 3 021 374.00 |
VK Loans repaid during the year | 344 650.00 | | | 344 650.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17.00 | | | 17.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 301 816.00 | 161 081.00 | 5 140 735.00 | 5 301 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 670 334.00 | 4 336 534.00 | 9 333 800.00 | 13 670 334.00 |
