| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 36 735 885.00 | 6 166 261.00 | 30 569 624.00 | 36 735 885.00 |
BJ TOTAL (I) | 36 735 885.00 | 6 166 261.00 | 30 569 624.00 | 36 735 885.00 |
BX Customers and related accounts | 6 077.00 | | 6 077.00 | 6 077.00 |
BZ Other receivables | 3 537.00 | | 3 537.00 | 3 537.00 |
CF Cash and cash equivalents | 62 788.00 | | 62 788.00 | 62 788.00 |
CJ TOTAL (II) | 72 402.00 | | 72 402.00 | 72 402.00 |
CO Grand total (0 to V) | 36 808 287.00 | 6 166 261.00 | 30 642 026.00 | 36 808 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -2 473 464.00 | | | -2 473 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -686 523.00 | | | -686 523.00 |
DL TOTAL (I) | -3 158 987.00 | | | -3 158 987.00 |
DU Loans and Debts from Credit Institutions (3) | 6 671 631.00 | | | 6 671 631.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 126 636.00 | | | 27 126 636.00 |
DX Trade payables and related accounts | 2 485.00 | | | 2 485.00 |
DY Tax and social security liabilities | 261.00 | | | 261.00 |
EC TOTAL (IV) | 33 801 013.00 | | | 33 801 013.00 |
EE Grand total (I to V) | 30 642 026.00 | | | 30 642 026.00 |
EG Accrued income and payables due within one year | 1 378 448.00 | | | 1 378 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 200 000.00 | | 2 200 000.00 | 2 200 000.00 |
FJ Net sales | 2 200 000.00 | | 2 200 000.00 | 2 200 000.00 |
FR Total operating income (I) | | | 2 200 000.00 | |
FW Other purchases and external expenses | | | 13 974.00 | |
FX Taxes, duties, and similar payments | | | 2 030.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 449 059.00 | |
GF Total Operating Expenses (II) | | | 2 465 063.00 | |
GG - OPERATING RESULT (I - II) | | | -265 063.00 | |
GR Interest and similar expenses | | | 421 459.00 | |
GU Total financial expenses (VI) | | | 421 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -421 459.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -686 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 200 000.00 | | | 2 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 886 523.00 | | | 2 886 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -686 523.00 | | | -686 523.00 |
| |
| 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 | 36 735 885.00 | | | 36 735 885.00 |
I4 DECREASES Grand Total | | | 36 735 885.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 735 885.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 735 885.00 | | | 36 735 885.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 717 202.00 | 2 449 059.00 | | 3 717 202.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 717 202.00 | 2 449 059.00 | | 3 717 202.00 |
| |
| 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 | 27 126 636.00 | 704.00 | 27 125 932.00 | 27 126 636.00 |
8B Suppliers and Related Accounts | 2 485.00 | 2 485.00 | | 2 485.00 |
UX Other trade receivables | 6 077.00 | | | 6 077.00 |
VB VAT | 3 537.00 | | | 3 537.00 |
VG Loans with a maturity of up to one year at origin | 376.00 | 376.00 | | 376.00 |
VH Loans with a maturity of more than one year at origin | 6 671 255.00 | 1 374 622.00 | 5 296 633.00 | 6 671 255.00 |
VK Loans repaid during the year | 1 778 440.00 | | | 1 778 440.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 615.00 | 9 615.00 | | 9 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 801 013.00 | 1 378 448.00 | 32 422 565.00 | 33 801 013.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 038.00 | | | 11 038.00 |
ST Other accounts | 2 936.00 | | | 2 936.00 |
YW Business tax | 2 030.00 | | | 2 030.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 030.00 | | | 2 030.00 |
YZ Total deductible VAT on goods and services | 3 123.00 | | | 3 123.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 974.00 | | | 13 974.00 |
