| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 42 964.00 | | 42 964.00 | 42 964.00 |
AP Buildings | 342 992.00 | 120 079.00 | 222 913.00 | 342 992.00 |
AR Technical installations, industrial equipment and tools | 62 872.00 | 38 637.00 | 24 235.00 | 62 872.00 |
AT Other tangible assets | 210 747.00 | 105 441.00 | 105 306.00 | 210 747.00 |
BJ TOTAL (I) | 659 576.00 | 264 157.00 | 395 418.00 | 659 576.00 |
BX Customers and related accounts | 7 283.00 | | 7 283.00 | 7 283.00 |
BZ Other receivables | 2 994.00 | | 2 994.00 | 2 994.00 |
CD Marketable securities | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | 3 336.00 | | 3 336.00 | 3 336.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 13 643.00 | | 13 643.00 | 13 643.00 |
CO Grand total (0 to V) | 673 219.00 | 264 157.00 | 409 061.00 | 673 219.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -288 639.00 | -256 427.00 | | -288 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 390.00 | -32 213.00 | | -34 390.00 |
DK Regulated provisions | 13 662.00 | 14 702.00 | | 13 662.00 |
DL TOTAL (I) | -265 367.00 | -229 938.00 | | -265 367.00 |
DU Loans and Debts from Credit Institutions (3) | 164 646.00 | 182 132.00 | | 164 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 485 468.00 | 463 142.00 | | 485 468.00 |
DX Trade payables and related accounts | 3 869.00 | 15 054.00 | | 3 869.00 |
DY Tax and social security liabilities | 414.00 | 5 704.00 | | 414.00 |
EA Other liabilities | 20 031.00 | 20 459.00 | | 20 031.00 |
EC TOTAL (IV) | 674 428.00 | 686 491.00 | | 674 428.00 |
EE Grand total (I to V) | 409 061.00 | 456 554.00 | | 409 061.00 |
EG Accrued income and payables due within one year | 528 024.00 | 521 983.00 | | 528 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 372.00 | | 25 372.00 | 25 372.00 |
FJ Net sales | 25 372.00 | | 25 372.00 | 25 372.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 25 376.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 5 544.00 | |
FX Taxes, duties, and similar payments | | | 1 609.00 | |
FZ Social Security Contributions | | | 72.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 46 152.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 53 378.00 | |
GG - OPERATING RESULT (I - II) | | | -28 002.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 7 428.00 | |
GU Total financial expenses (VI) | | | 7 428.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 427.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 570.00 | | |
A2 TOTAL ASSETS | 72.00 | | | 72.00 |
HA Exceptional income from management transactions | | 7 354.00 | | |
HB Exceptional income from capital transactions | | 60 869.00 | | |
HC Reversals of provisions and transfers of expenses | 1 040.00 | 450.00 | | 1 040.00 |
HD Total exceptional income (VII) | 1 040.00 | 68 673.00 | | 1 040.00 |
HE Exceptional expenses on management operations | | 37 173.00 | | |
HF Exceptional expenses on capital transactions | | 34 836.00 | | |
HH Total exceptional expenses (VIII) | | 72 009.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 040.00 | -3 336.00 | | 1 040.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 416.00 | 117 761.00 | | 26 416.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 806.00 | 149 973.00 | | 60 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 390.00 | -32 213.00 | | -34 390.00 |
| |
| 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 | 656 628.00 | | 2 948.00 | 656 628.00 |
I4 DECREASES Grand Total | | | 659 576.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 659 576.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 656 628.00 | | 2 948.00 | 656 628.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 218 005.00 | 46 152.00 | | 218 005.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 218 005.00 | 46 152.00 | | 218 005.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 702.00 | | 1 040.00 | 14 702.00 |
7C Grand total | 14 702.00 | | 1 040.00 | 14 702.00 |
UJ - Exceptional | | | 1 040.00 | |
| |
| 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 | 3 869.00 | 3 869.00 | | 3 869.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 031.00 | 20 031.00 | | 20 031.00 |
UX Other trade receivables | 7 283.00 | | | 7 283.00 |
VB VAT | 600.00 | | | 600.00 |
VG Loans with a maturity of up to one year at origin | 138.00 | 138.00 | | 138.00 |
VH Loans with a maturity of more than one year at origin | 164 509.00 | 18 105.00 | 79 191.00 | 164 509.00 |
VI Group and Associates | 485 468.00 | 485 468.00 | | 485 468.00 |
VK Loans repaid during the year | 17 474.00 | | | 17 474.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 394.00 | | | 2 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 277.00 | 10 277.00 | | 10 277.00 |
VW VAT | 414.00 | 414.00 | | 414.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 674 428.00 | 528 024.00 | 79 191.00 | 674 428.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 980.00 | 2 177.00 | | 980.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 222.00 | 2 661.00 | | 2 222.00 |
ST Other accounts | 3 322.00 | 11 933.00 | | 3 322.00 |
YW Business tax | 629.00 | 416.00 | | 629.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 609.00 | 2 593.00 | | 1 609.00 |
YY Amount of VAT collected | 2 675.00 | 5 272.00 | | 2 675.00 |
YZ Total deductible VAT on goods and services | 829.00 | 2 626.00 | | 829.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 544.00 | 14 594.00 | | 5 544.00 |
