| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 979.00 | 60 979.00 | | 60 979.00 |
AN Land | 149 524.00 | 149 524.00 | | 149 524.00 |
AP Buildings | 29 075.00 | 29 075.00 | | 29 075.00 |
AR Technical installations, industrial equipment and tools | 66 316.00 | 66 316.00 | | 66 316.00 |
AT Other tangible assets | 158 392.00 | 158 392.00 | | 158 392.00 |
BH Other financial assets | 3 201.00 | 3 201.00 | | 3 201.00 |
BJ TOTAL (I) | 467 490.00 | 467 490.00 | | 467 490.00 |
BX Customers and related accounts | 129 013.00 | 124 007.00 | 5 005.00 | 129 013.00 |
BZ Other receivables | 111 869.00 | | 111 869.00 | 111 869.00 |
CF Cash and cash equivalents | 1 768.00 | | 1 768.00 | 1 768.00 |
CJ TOTAL (II) | 242 651.00 | 124 007.00 | 118 643.00 | 242 651.00 |
CO Grand total (0 to V) | 710 141.00 | 591 498.00 | 118 643.00 | 710 141.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | | | 130 000.00 |
DB Share, merger, contribution premiums, etc. | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 31 190.00 | | | 31 190.00 |
DH Retained earnings | -54 149.00 | | | -54 149.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 230.00 | | | -8 230.00 |
DL TOTAL (I) | 113 811.00 | | | 113 811.00 |
DX Trade payables and related accounts | 4 831.00 | | | 4 831.00 |
EC TOTAL (IV) | 4 831.00 | | | 4 831.00 |
EE Grand total (I to V) | 118 642.00 | | | 118 642.00 |
EG Accrued income and payables due within one year | 4 831.00 | | | 4 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 922.00 | |
GF Total Operating Expenses (II) | | | 9 922.00 | |
GG - OPERATING RESULT (I - II) | | | -9 922.00 | |
GK Income from other securities and fixed asset receivables | | | 1 692.00 | |
GP Total financial income (V) | | | 1 692.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 692.00 | | | 1 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 922.00 | | | 9 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 230.00 | | | -8 230.00 |
| |
| 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 | 467 490.00 | | | 467 490.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 201.00 | |
I4 DECREASES Grand Total | | | 467 490.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 403 309.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 403 309.00 | | | 403 309.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 201.00 | | | 3 201.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 464 289.00 | | | 464 289.00 |
PE DEPRECIATION Total including other intangible assets | 60 980.00 | | | 60 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 403 309.00 | | | 403 309.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
7C Grand total | 127 209.00 | | | 127 209.00 |
| |
| 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 | 4 832.00 | 4 832.00 | | 4 832.00 |
VB VAT | 6 100.00 | | | 6 100.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 111 870.00 | | | 111 870.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 184.00 | 246 983.00 | 3 201.00 | 250 184.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 832.00 | 4 832.00 | | 4 832.00 |
