| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 359 760.00 | | 1 359 760.00 | 1 359 760.00 |
AP Buildings | 3 717 496.00 | 879 501.00 | 2 837 995.00 | 3 717 496.00 |
BJ TOTAL (I) | 5 077 256.00 | 879 501.00 | 4 197 755.00 | 5 077 256.00 |
BZ Other receivables | 26 055.00 | | 26 055.00 | 26 055.00 |
CF Cash and cash equivalents | 83 610.00 | | 83 610.00 | 83 610.00 |
CJ TOTAL (II) | 109 665.00 | | 109 665.00 | 109 665.00 |
CO Grand total (0 to V) | 5 186 920.00 | 879 501.00 | 4 307 420.00 | 5 186 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 506 910.00 | 506 910.00 | | 506 910.00 |
DD Legal reserve (1) | 35 827.00 | 27 391.00 | | 35 827.00 |
DG Other reserves | | 20 424.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 180.00 | 168 715.00 | | 53 180.00 |
DL TOTAL (I) | 595 917.00 | 723 440.00 | | 595 917.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 002 925.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 682 674.00 | 1 638 093.00 | | 3 682 674.00 |
DX Trade payables and related accounts | 10 496.00 | 3 690.00 | | 10 496.00 |
DY Tax and social security liabilities | 16 445.00 | 14 723.00 | | 16 445.00 |
EA Other liabilities | 1 888.00 | | | 1 888.00 |
EC TOTAL (IV) | 3 711 503.00 | 3 659 431.00 | | 3 711 503.00 |
EE Grand total (I to V) | 4 307 420.00 | 4 382 871.00 | | 4 307 420.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 495 131.00 | | 495 131.00 | 495 131.00 |
FJ Net sales | 495 131.00 | | 495 131.00 | 495 131.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 495 131.00 | |
FW Other purchases and external expenses | | | 28 663.00 | |
FX Taxes, duties, and similar payments | | | 44 781.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 135 516.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 208 990.00 | |
GG - OPERATING RESULT (I - II) | | | 286 141.00 | |
GR Interest and similar expenses | | | 128 821.00 | |
GU Total financial expenses (VI) | | | 128 821.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -128 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 157 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 12 600.00 | | | 12 600.00 |
HD Total exceptional income (VII) | 12 600.00 | | | 12 600.00 |
HE Exceptional expenses on management operations | 180.00 | | | 180.00 |
HF Exceptional expenses on capital transactions | 18 028.00 | | | 18 028.00 |
HG Exceptional depreciation and provisions | 85 653.00 | | | 85 653.00 |
HH Total exceptional expenses (VIII) | 103 861.00 | | | 103 861.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -91 261.00 | | | -91 261.00 |
HK Income tax | 12 880.00 | 35 291.00 | | 12 880.00 |
HL TOTAL REVENUE (I + III + V + VII) | 507 731.00 | 492 391.00 | | 507 731.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 454 552.00 | 323 676.00 | | 454 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 180.00 | 168 715.00 | | 53 180.00 |
| |
| 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 | 5 094 535.00 | | | 5 094 535.00 |
I4 DECREASES Grand Total | | | 5 077 256.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 077 256.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 094 535.00 | | | 5 094 535.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 778 469.00 | 221 169.00 | 120 138.00 | 778 469.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 778 469.00 | 221 169.00 | 120 138.00 | 778 469.00 |
| |
| 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 | 3 682 674.00 | | | 3 682 674.00 |
8B Suppliers and Related Accounts | 10 496.00 | 10 496.00 | | 10 496.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 888.00 | 1 888.00 | | 1 888.00 |
VJ Loans taken out during the year | 2 040 713.00 | | | 2 040 713.00 |
VK Loans repaid during the year | 2 002 925.00 | | | 2 002 925.00 |
VP Miscellaneous | 26 055.00 | | | 26 055.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 445.00 | 16 445.00 | | 16 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 055.00 | 26 055.00 | | 26 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 711 503.00 | 28 830.00 | | 3 711 503.00 |
