| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 26 176 038.00 | | 26 176 038.00 | 26 176 038.00 |
AP Buildings | 20 982 000.00 | 10 102 054.00 | 10 879 946.00 | 20 982 000.00 |
AR Technical installations, industrial equipment and tools | 6 722 513.00 | 4 044 450.00 | 2 678 063.00 | 6 722 513.00 |
AV Fixed assets in progress | 379 881.00 | | 379 881.00 | 379 881.00 |
BJ TOTAL (I) | 54 260 433.00 | 14 146 504.00 | 40 113 929.00 | 54 260 433.00 |
BX Customers and related accounts | 612 546.00 | | 612 546.00 | 612 546.00 |
BZ Other receivables | 1 083 576.00 | | 1 083 576.00 | 1 083 576.00 |
CF Cash and cash equivalents | 2 684 428.00 | | 2 684 428.00 | 2 684 428.00 |
CH Prepaid expenses | 2 330.00 | | 2 330.00 | 2 330.00 |
CJ TOTAL (II) | 4 382 880.00 | | 4 382 880.00 | 4 382 880.00 |
CO Grand total (0 to V) | 58 643 313.00 | 14 146 504.00 | 44 496 809.00 | 58 643 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 015 000.00 | 15 015 000.00 | | 15 015 000.00 |
DH Retained earnings | -9 329 422.00 | -9 329 422.00 | | -9 329 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 328 179.00 | 199 140.00 | | 328 179.00 |
DL TOTAL (I) | 8 011 757.00 | 5 884 719.00 | | 8 011 757.00 |
DU Loans and Debts from Credit Institutions (3) | 29 963 164.00 | 29 964 511.00 | | 29 963 164.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 064 954.00 | 8 408 788.00 | | 7 064 954.00 |
DX Trade payables and related accounts | 329 969.00 | 335 669.00 | | 329 969.00 |
DY Tax and social security liabilities | 176 616.00 | 180 029.00 | | 176 616.00 |
DZ Fixed asset liabilities and related accounts | 12 960.00 | 12 960.00 | | 12 960.00 |
EA Other liabilities | 86 014.00 | 196 846.00 | | 86 014.00 |
EB Prepaid income (2) | 851 374.00 | 847 496.00 | | 851 374.00 |
EC TOTAL (IV) | 38 485 052.00 | 39 946 298.00 | | 38 485 052.00 |
EE Grand total (I to V) | 44 496 809.00 | 45 831 016.00 | | 44 496 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 3 699 167.00 | |
FJ Net sales | | | 3 699 167.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 699 168.00 | |
FW Other purchases and external expenses | | | 932 984.00 | |
FX Taxes, duties, and similar payments | | | 278 937.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 297 300.00 | |
GE Other Expenses | | | 184.00 | |
GF Total Operating Expenses (II) | | | 2 509 405.00 | |
GG - OPERATING RESULT (I - II) | | | 1 189 763.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 863 584.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 863 584.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -863 584.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 326 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 699 166.00 | 3 779 757.00 | | 3 699 166.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 372 989.00 | 3 580 616.00 | | 3 372 989.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 326 179.00 | 199 140.00 | | 326 179.00 |
| |
| 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 | 54 192 796.00 | | | 54 192 796.00 |
I4 DECREASES Grand Total | | | 54 260 433.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 260 433.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 192 796.00 | | | 54 192 796.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 849 203.00 | 1 297 300.00 | | 12 849 203.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 849 203.00 | 1 297 300.00 | | 12 849 203.00 |
| |
| 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 | 649 293.00 | | | 649 293.00 |
8B Suppliers and Related Accounts | 329 969.00 | 329 969.00 | | 329 969.00 |
8J Fixed Asset Liabilities and Related Accounts | 12 960.00 | 12 960.00 | | 12 960.00 |
8K Other liabilities (including liabilities related to repo transactions) | 86 014.00 | 86 014.00 | | 86 014.00 |
8L Deferred income | 851 374.00 | 851 374.00 | | 851 374.00 |
UX Other trade receivables | 612 546.00 | | | 612 546.00 |
VB VAT | 58 543.00 | | | 58 543.00 |
VG Loans with a maturity of up to one year at origin | 29 963 164.00 | 469 536.00 | 29 493 628.00 | 29 963 164.00 |
VI Group and Associates | 6 415 661.00 | 6 415 661.00 | | 6 415 661.00 |
VQ Other Taxes, Duties, and Similar Debts | 176 616.00 | 176 616.00 | | 176 616.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 025 033.00 | | | 1 025 033.00 |
VS Prepaid expenses | 2 330.00 | | | 2 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 898 452.00 | 1 898 452.00 | | 1 898 452.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 485 052.00 | 8 342 131.00 | 29 493 629.00 | 38 485 052.00 |
