| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 147 020.00 | 85 256.00 | 61 765.00 | 147 020.00 |
AP Buildings | 1 389 391.00 | 1 186 728.00 | 202 663.00 | 1 389 391.00 |
AV Fixed assets in progress | 510 483.00 | | 510 483.00 | 510 483.00 |
BJ TOTAL (I) | 2 046 894.00 | 1 271 984.00 | 774 911.00 | 2 046 894.00 |
BZ Other receivables | 86 869.00 | | 86 869.00 | 86 869.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 5 911.00 | | 5 911.00 | 5 911.00 |
CJ TOTAL (II) | 92 780.00 | | 92 780.00 | 92 780.00 |
CO Grand total (0 to V) | 2 139 674.00 | 1 271 984.00 | 867 691.00 | 2 139 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 125.00 | 38 125.00 | | 38 125.00 |
DD Legal reserve (1) | 3 813.00 | 3 813.00 | | 3 813.00 |
DG Other reserves | 21 852.00 | 21 852.00 | | 21 852.00 |
DH Retained earnings | -474 335.00 | -443 645.00 | | -474 335.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 676.00 | -30 690.00 | | 20 676.00 |
DL TOTAL (I) | -389 869.00 | -410 545.00 | | -389 869.00 |
DU Loans and Debts from Credit Institutions (3) | 1 150 833.00 | 787 801.00 | | 1 150 833.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 385.00 | 59 385.00 | | 59 385.00 |
DX Trade payables and related accounts | 12 826.00 | 14 202.00 | | 12 826.00 |
DY Tax and social security liabilities | | 1 440.00 | | |
DZ Fixed asset liabilities and related accounts | 34 517.00 | | | 34 517.00 |
EC TOTAL (IV) | 1 257 560.00 | 862 827.00 | | 1 257 560.00 |
EE Grand total (I to V) | 867 691.00 | 452 282.00 | | 867 691.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 137 946.00 | | 137 946.00 | 137 946.00 |
FJ Net sales | 137 946.00 | | 137 946.00 | 137 946.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 137 947.00 | |
FW Other purchases and external expenses | | | 10 261.00 | |
FX Taxes, duties, and similar payments | | | 31 146.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 95 732.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 137 140.00 | |
GG - OPERATING RESULT (I - II) | | | 807.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 711.00 | |
GO Net income from sales of marketable securities | | | 33 622.00 | |
GP Total financial income (V) | | | 36 333.00 | |
GR Interest and similar expenses | | | 16 464.00 | |
GU Total financial expenses (VI) | | | 16 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 869.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 676.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 174 280.00 | 137 414.00 | | 174 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 604.00 | 168 104.00 | | 153 604.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 676.00 | -30 690.00 | | 20 676.00 |
| |
| 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 | 1 536 412.00 | | 510 483.00 | 1 536 412.00 |
I4 DECREASES Grand Total | | | 2 046 894.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 046 894.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 536 412.00 | | 510 483.00 | 1 536 412.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 176 251.00 | 95 732.00 | | 1 176 251.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 176 251.00 | 95 732.00 | | 1 176 251.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 12 826.00 | 12 826.00 | | 12 826.00 |
8J Fixed Asset Liabilities and Related Accounts | 34 517.00 | 34 517.00 | | 34 517.00 |
VB VAT | 68 452.00 | | | 68 452.00 |
VH Loans with a maturity of more than one year at origin | 1 150 833.00 | 179 422.00 | 568 532.00 | 1 150 833.00 |
VI Group and Associates | 59 385.00 | 59 385.00 | | 59 385.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 417.00 | | | 18 417.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 869.00 | 86 869.00 | | 86 869.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 257 560.00 | 286 150.00 | 568 532.00 | 1 257 560.00 |
