| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 480 000.00 | | 2 480 000.00 | 2 480 000.00 |
AP Buildings | 8 296 053.00 | 4 056 866.00 | 4 239 187.00 | 8 296 053.00 |
BH Other financial assets | 11 040.00 | | 11 040.00 | 11 040.00 |
BJ TOTAL (I) | 10 795 785.00 | 4 056 866.00 | 6 738 919.00 | 10 795 785.00 |
BX Customers and related accounts | 277 930.00 | | 277 930.00 | 277 930.00 |
BZ Other receivables | 97 274.00 | | 97 274.00 | 97 274.00 |
CF Cash and cash equivalents | 3 173 247.00 | | 3 173 247.00 | 3 173 247.00 |
CH Prepaid expenses | 782.00 | | 782.00 | 782.00 |
CJ TOTAL (II) | 3 549 233.00 | | 3 549 233.00 | 3 549 233.00 |
CO Grand total (0 to V) | 14 498 816.00 | 4 056 866.00 | 10 441 950.00 | 14 498 816.00 |
CU Other investments | 8 692.00 | | 8 692.00 | 8 692.00 |
CW Deferred expenses or loan issuance costs | 153 798.00 | | 153 798.00 | 153 798.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 035 300.00 | 1 035 300.00 | | 1 035 300.00 |
DD Legal reserve (1) | 40 939.00 | 30 421.00 | | 40 939.00 |
DH Retained earnings | 14.00 | 462 457.00 | | 14.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 566.00 | 210 357.00 | | 42 566.00 |
DL TOTAL (I) | 1 118 819.00 | 1 738 534.00 | | 1 118 819.00 |
DQ Provisions for Expenses | 155 800.00 | 155 800.00 | | 155 800.00 |
DR TOTAL (IV) | 155 800.00 | 155 800.00 | | 155 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 588 807.00 | 8 588 758.00 | | 8 588 807.00 |
DX Trade payables and related accounts | 236 935.00 | 107 212.00 | | 236 935.00 |
DY Tax and social security liabilities | 105 342.00 | 61 653.00 | | 105 342.00 |
EA Other liabilities | 5 291.00 | 158 740.00 | | 5 291.00 |
EB Prepaid income (2) | 230 956.00 | 226 438.00 | | 230 956.00 |
EC TOTAL (IV) | 9 167 331.00 | 9 142 803.00 | | 9 167 331.00 |
EE Grand total (I to V) | 10 441 950.00 | 11 037 137.00 | | 10 441 950.00 |
EG Accrued income and payables due within one year | 740 524.00 | 720 514.00 | | 740 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 995 816.00 | |
FJ Net sales | | | 995 816.00 | |
FR Total operating income (I) | | | 995 816.00 | |
FW Other purchases and external expenses | | | 260 422.00 | |
FX Taxes, duties, and similar payments | | | 87 373.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 363 895.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 711 690.00 | |
GG - OPERATING RESULT (I - II) | | | 284 126.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 41.00 | |
GP Total financial income (V) | | | 41.00 | |
GR Interest and similar expenses | | | 241 544.00 | |
GS Negative differences of foreign exchange | | | 57.00 | |
GU Total financial expenses (VI) | | | 241 601.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -241 560.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 995 857.00 | 977 076.00 | | 995 857.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 953 291.00 | 766 720.00 | | 953 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 566.00 | 210 357.00 | | 42 566.00 |
| |
| 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 | 10 787 094.00 | | | 10 787 094.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 732.00 | |
I4 DECREASES Grand Total | | | 10 795 785.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 776 053.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 776 053.00 | | | 10 776 053.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 041.00 | | | 11 041.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 825 198.00 | 231 668.00 | 4 056 866.00 | 3 825 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 825 198.00 | 231 668.00 | 4 056 866.00 | 3 825 198.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 155 800.00 | | | 155 800.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 8 588 807.00 | 162 000.00 | 8 214 742.00 | 8 588 807.00 |
8B Suppliers and Related Accounts | 236 935.00 | 236 935.00 | | 236 935.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 291.00 | 5 291.00 | | 5 291.00 |
8L Deferred income | 230 956.00 | 230 956.00 | | 230 956.00 |
UT Other financial assets | 11 040.00 | | | 11 040.00 |
UX Other trade receivables | 97 274.00 | | | 97 274.00 |
VQ Other Taxes, Duties, and Similar Debts | 105 342.00 | 105 342.00 | | 105 342.00 |
VS Prepaid expenses | 782.00 | | | 782.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 387 026.00 | 375 986.00 | 11 040.00 | 387 026.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 167 331.00 | 740 524.00 | 8 214 742.00 | 9 167 331.00 |
