| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 5 593 499.00 | 981 750.00 | 4 611 748.00 | 5 593 499.00 |
AR Technical installations, industrial equipment and tools | 117 952.00 | 65 978.00 | 51 973.00 | 117 952.00 |
AT Other tangible assets | 94 041.00 | 41 310.00 | 52 730.00 | 94 041.00 |
BJ TOTAL (I) | 5 805 492.00 | 1 089 039.00 | 4 716 452.00 | 5 805 492.00 |
BX Customers and related accounts | 79 420.00 | | 79 420.00 | 79 420.00 |
BZ Other receivables | 1 010.00 | | 1 010.00 | 1 010.00 |
CF Cash and cash equivalents | 40 066.00 | | 40 066.00 | 40 066.00 |
CJ TOTAL (II) | 120 496.00 | | 120 496.00 | 120 496.00 |
CO Grand total (0 to V) | 5 925 988.00 | 1 089 039.00 | 4 836 948.00 | 5 925 988.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 583 467.00 | | | 1 583 467.00 |
DH Retained earnings | -505 096.00 | | | -505 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 662.00 | | | -67 662.00 |
DL TOTAL (I) | 1 010 707.00 | | | 1 010 707.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 745 740.00 | | | 3 745 740.00 |
DX Trade payables and related accounts | 76 500.00 | | | 76 500.00 |
EA Other liabilities | 4 000.00 | | | 4 000.00 |
EC TOTAL (IV) | 3 826 240.00 | | | 3 826 240.00 |
EE Grand total (I to V) | 4 836 948.00 | | | 4 836 948.00 |
EG Accrued income and payables due within one year | 372 931.00 | | | 372 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 318 001.00 | 318 001.00 | |
FJ Net sales | | 318 001.00 | 318 001.00 | |
FR Total operating income (I) | | | 318 001.00 | |
FW Other purchases and external expenses | | | 26 519.00 | |
FX Taxes, duties, and similar payments | | | 879.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 358 264.00 | |
GF Total Operating Expenses (II) | | | 385 664.00 | |
GG - OPERATING RESULT (I - II) | | | -67 662.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -67 662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 318 001.00 | | | 318 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 385 664.00 | | | 385 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 662.00 | | | -67 662.00 |
| |
| 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 | 5 805 492.00 | | | 5 805 492.00 |
I4 DECREASES Grand Total | | | 5 805 492.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 805 492.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 805 492.00 | | | 5 805 492.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 730 775.00 | 358 264.00 | | 730 775.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 730 775.00 | 358 264.00 | | 730 775.00 |
| |
| 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 | 3 581 842.00 | 292 431.00 | 1 169 723.00 | 3 581 842.00 |
8B Suppliers and Related Accounts | 76 500.00 | 76 500.00 | | 76 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
UX Other trade receivables | 79 420.00 | | | 79 420.00 |
VB VAT | 1 010.00 | | | 1 010.00 |
VI Group and Associates | 163 898.00 | | 163 898.00 | 163 898.00 |
VK Loans repaid during the year | 292 430.00 | | | 292 430.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 430.00 | 80 430.00 | | 80 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 826 240.00 | 372 931.00 | 1 333 621.00 | 3 826 240.00 |
| |
| 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 | 430.00 | | | 430.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 942.00 | | | 942.00 |
ST Other accounts | 236.00 | | | 236.00 |
XQ Rental, rental and co-ownership charges | 25 340.00 | | | 25 340.00 |
YW Business tax | 449.00 | | | 449.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 879.00 | | | 879.00 |
YZ Total deductible VAT on goods and services | 270.00 | | | 270.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 519.00 | | | 26 519.00 |
