| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 582 991.00 | | 582 991.00 | 582 991.00 |
AP Buildings | 8 516 692.00 | 1 348 671.00 | 7 168 021.00 | 8 516 692.00 |
BJ TOTAL (I) | 9 099 683.00 | 1 348 671.00 | 7 751 012.00 | 9 099 683.00 |
BZ Other receivables | 952.00 | | 952.00 | 952.00 |
CF Cash and cash equivalents | 79 743.00 | | 79 743.00 | 79 743.00 |
CJ TOTAL (II) | 80 695.00 | | 80 695.00 | 80 695.00 |
CO Grand total (0 to V) | 9 180 378.00 | 1 348 671.00 | 7 831 707.00 | 9 180 378.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 888 040.00 | -1 653 906.00 | | -1 888 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -221 003.00 | -234 134.00 | | -221 003.00 |
DL TOTAL (I) | -2 108 043.00 | -1 887 040.00 | | -2 108 043.00 |
DU Loans and Debts from Credit Institutions (3) | 514 491.00 | 514 491.00 | | 514 491.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 423 099.00 | 9 507 292.00 | | 9 423 099.00 |
DX Trade payables and related accounts | 2 160.00 | 4 200.00 | | 2 160.00 |
EA Other liabilities | | 304 127.00 | | |
EC TOTAL (IV) | 9 939 750.00 | 10 330 110.00 | | 9 939 750.00 |
EE Grand total (I to V) | 7 831 707.00 | 8 443 070.00 | | 7 831 707.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 357 726.00 | | 357 726.00 | 357 726.00 |
FJ Net sales | 357 726.00 | | 357 726.00 | 357 726.00 |
FQ Other income | | | 9 282.00 | |
FR Total operating income (I) | | | 367 008.00 | |
FW Other purchases and external expenses | | | 15 737.00 | |
FX Taxes, duties, and similar payments | | | 14 484.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 283 890.00 | |
GF Total Operating Expenses (II) | | | 314 111.00 | |
GG - OPERATING RESULT (I - II) | | | 52 897.00 | |
GR Interest and similar expenses | | | 273 900.00 | |
GU Total financial expenses (VI) | | | 273 900.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -273 900.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -221 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 367 008.00 | 357 680.00 | | 367 008.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 588 011.00 | 591 813.00 | | 588 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -221 003.00 | -234 134.00 | | -221 003.00 |
| |
| 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 | 9 099 683.00 | | | 9 099 683.00 |
I4 DECREASES Grand Total | | | 9 099 683.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 099 683.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 099 683.00 | | | 9 099 683.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 064 781.00 | 283 890.00 | | 1 064 781.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 064 781.00 | 283 890.00 | | 1 064 781.00 |
| |
| 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 | 9 423 099.00 | 3 424 494.00 | 730 134.00 | 9 423 099.00 |
8B Suppliers and Related Accounts | 2 160.00 | 2 160.00 | | 2 160.00 |
VG Loans with a maturity of up to one year at origin | 8 068.00 | 8 068.00 | | 8 068.00 |
VH Loans with a maturity of more than one year at origin | 506 423.00 | 506 423.00 | | 506 423.00 |
VJ Loans taken out during the year | 80 620.00 | | | 80 620.00 |
VK Loans repaid during the year | 165 822.00 | | | 165 822.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 952.00 | | | 952.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 952.00 | 952.00 | | 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 939 750.00 | 3 941 145.00 | 730 134.00 | 9 939 750.00 |
