| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1.00 | | 1.00 | 1.00 |
AN Land | 32 825 000.00 | | 32 825 000.00 | 32 825 000.00 |
AP Buildings | 21 430 710.00 | 5 282 904.00 | 16 147 806.00 | 21 430 710.00 |
BJ TOTAL (I) | 54 255 711.00 | 5 282 904.00 | 48 972 807.00 | 54 255 711.00 |
BX Customers and related accounts | 43 933.00 | | 43 933.00 | 43 933.00 |
BZ Other receivables | 5 411 854.00 | | 5 411 854.00 | 5 411 854.00 |
CF Cash and cash equivalents | 2 631 853.00 | | 2 631 853.00 | 2 631 853.00 |
CH Prepaid expenses | 19 551.00 | | 19 551.00 | 19 551.00 |
CJ TOTAL (II) | 8 107 191.00 | | 8 107 191.00 | 8 107 191.00 |
CO Grand total (0 to V) | 62 362 901.00 | 5 282 904.00 | 57 079 997.00 | 62 362 901.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 900 000.00 | 9 900 000.00 | | 5 900 000.00 |
DH Retained earnings | -1 778 941.00 | -350 462.00 | | -1 778 941.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -190 801.00 | -1 428 479.00 | | -190 801.00 |
DL TOTAL (I) | 3 930 258.00 | 8 121 059.00 | | 3 930 258.00 |
DU Loans and Debts from Credit Institutions (3) | 40 400 000.00 | 33 400 000.00 | | 40 400 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 663 907.00 | 15 756 969.00 | | 11 663 907.00 |
DX Trade payables and related accounts | 175 670.00 | 441 243.00 | | 175 670.00 |
DY Tax and social security liabilities | 199 806.00 | 221 595.00 | | 199 806.00 |
EA Other liabilities | 658 739.00 | 875 926.00 | | 658 739.00 |
EB Prepaid income (2) | 51 617.00 | 12 410.00 | | 51 617.00 |
EC TOTAL (IV) | 53 149 740.00 | 50 708 143.00 | | 53 149 740.00 |
EE Grand total (I to V) | 57 079 997.00 | 58 829 202.00 | | 57 079 997.00 |
EG Accrued income and payables due within one year | 1 451 452.00 | 2 017 823.00 | | 1 451 452.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 489 077.00 | | 3 489 077.00 | 3 489 077.00 |
FJ Net sales | 3 489 077.00 | | 3 489 077.00 | 3 489 077.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 3 489 078.00 | |
FW Other purchases and external expenses | | | 689 037.00 | |
FX Taxes, duties, and similar payments | | | 253 540.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 898 668.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 841 247.00 | |
GG - OPERATING RESULT (I - II) | | | 1 647 832.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 838 633.00 | |
GU Total financial expenses (VI) | | | 1 838 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 838 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -190 801.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 489 078.00 | 3 411 156.00 | | 3 489 078.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 679 880.00 | 4 839 635.00 | | 3 679 880.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -190 801.00 | -1 428 479.00 | | -190 801.00 |
| |
| 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 | 54 216 557.00 | | 39 154.00 | 54 216 557.00 |
I4 DECREASES Grand Total | | | 54 255 711.00 | |
IO DECREASES Total including other intangible assets | | | 1.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 255 710.00 | |
KD ACQUISITIONS Total including other intangible assets | 1.00 | | | 1.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 216 556.00 | | 39 154.00 | 54 216 556.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 384 236.00 | 898 668.00 | | 4 384 236.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 384 236.00 | 898 668.00 | | 4 384 236.00 |
| |
| 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 | 11 663 907.00 | 365 619.00 | 10 600 000.00 | 11 663 907.00 |
8B Suppliers and Related Accounts | 175 670.00 | 175 670.00 | | 175 670.00 |
8K Other liabilities (including liabilities related to repo transactions) | 658 739.00 | 658 739.00 | | 658 739.00 |
8L Deferred income | 51 617.00 | 51 617.00 | | 51 617.00 |
UX Other trade receivables | 43 933.00 | | | 43 933.00 |
VB VAT | 131 625.00 | | | 131 625.00 |
VC Group and associates | 4 876 766.00 | | | 4 876 766.00 |
VG Loans with a maturity of up to one year at origin | 40 400 000.00 | | 40 400 000.00 | 40 400 000.00 |
VJ Loans taken out during the year | 7 000 000.00 | | | 7 000 000.00 |
VK Loans repaid during the year | 4 000 000.00 | | | 4 000 000.00 |
VN Other taxes, similar payments | 8 394.00 | | | 8 394.00 |
VQ Other Taxes, Duties, and Similar Debts | 109 887.00 | 109 887.00 | | 109 887.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 395 069.00 | | | 395 069.00 |
VS Prepaid expenses | 19 551.00 | | | 19 551.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 475 338.00 | 5 475 338.00 | | 5 475 338.00 |
VW VAT | 89 919.00 | 89 919.00 | | 89 919.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 149 740.00 | 1 451 452.00 | 51 000 000.00 | 53 149 740.00 |
