| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 93 000.00 | | 93 000.00 | 93 000.00 |
AP Buildings | 539 079.00 | 159 493.00 | 379 586.00 | 539 079.00 |
BH Other financial assets | 73.00 | | 73.00 | 73.00 |
BJ TOTAL (I) | 632 152.00 | 159 493.00 | 472 659.00 | 632 152.00 |
BV Advances and down payments on orders | 6 800.00 | | 6 800.00 | 6 800.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 9 401.00 | | 9 401.00 | 9 401.00 |
CD Marketable securities | 65 000.00 | | 65 000.00 | 65 000.00 |
CF Cash and cash equivalents | 9 024.00 | | 9 024.00 | 9 024.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 90 225.00 | | 90 225.00 | 90 225.00 |
CO Grand total (0 to V) | 722 377.00 | 159 493.00 | 562 884.00 | 722 377.00 |
CP Shares due in less than one year | 73.00 | | | 73.00 |
| |
| 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 | -1 057 205.00 | -1 034 139.00 | | -1 057 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -422 639.00 | -23 066.00 | | -422 639.00 |
DL TOTAL (I) | -1 478 844.00 | -1 056 205.00 | | -1 478 844.00 |
DP Provisions for Risks | 990 000.00 | 585 000.00 | | 990 000.00 |
DR TOTAL (IV) | 990 000.00 | 585 000.00 | | 990 000.00 |
DU Loans and Debts from Credit Institutions (3) | 402 321.00 | 447 838.00 | | 402 321.00 |
DV Miscellaneous Loans and Financial Debts (4) | 612 182.00 | 555 512.00 | | 612 182.00 |
DX Trade payables and related accounts | 3 720.00 | 3 125.00 | | 3 720.00 |
EA Other liabilities | 299.00 | 147.00 | | 299.00 |
EB Prepaid income (2) | 33 205.00 | 46 539.00 | | 33 205.00 |
EC TOTAL (IV) | 1 051 728.00 | 1 053 161.00 | | 1 051 728.00 |
EE Grand total (I to V) | 562 884.00 | 581 956.00 | | 562 884.00 |
EI Including equity loans | 612 182.00 | | | 612 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 98 234.00 | | 98 234.00 | 98 234.00 |
FJ Net sales | 98 234.00 | | 98 234.00 | 98 234.00 |
FQ Other income | | | 314.00 | |
FR Total operating income (I) | | | 98 549.00 | |
FW Other purchases and external expenses | | | 71 959.00 | |
FX Taxes, duties, and similar payments | | | 1 208.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 792.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 405 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 501 961.00 | |
GG - OPERATING RESULT (I - II) | | | -403 412.00 | |
GR Interest and similar expenses | | | 19 228.00 | |
GU Total financial expenses (VI) | | | 19 228.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -422 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 98 549.00 | 98 963.00 | | 98 549.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 521 188.00 | 122 030.00 | | 521 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -422 639.00 | -23 066.00 | | -422 639.00 |
HQ References: Real Estate Leasing | 47 100.00 | 45 463.00 | | 47 100.00 |
| |
| 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 | 632 152.00 | | | 632 152.00 |
I3 DECREASES Total Financial Fixed Assets | | | 73.00 | |
I4 DECREASES Grand Total | | | 632 152.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 632 079.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 632 079.00 | | | 632 079.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 73.00 | | | 73.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 135 701.00 | 23 792.00 | | 135 701.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 135 701.00 | 23 792.00 | | 135 701.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 585 000.00 | 405 000.00 | | 585 000.00 |
7C Grand total | 585 000.00 | 405 000.00 | | 585 000.00 |
UE of which provisions and reversals: - Operating | | 405 000.00 | | |
| |
| 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 | 12 072.00 | 12 072.00 | | 12 072.00 |
8B Suppliers and Related Accounts | 3 720.00 | 3 720.00 | | 3 720.00 |
8K Other liabilities (including liabilities related to repo transactions) | 299.00 | 299.00 | | 299.00 |
8L Deferred income | 33 205.00 | 33 205.00 | | 33 205.00 |
UT Other financial assets | 73.00 | 73.00 | | 73.00 |
VB VAT | 9 185.00 | | | 9 185.00 |
VG Loans with a maturity of up to one year at origin | 2 321.00 | 2 321.00 | | 2 321.00 |
VH Loans with a maturity of more than one year at origin | 400 000.00 | 36 600.00 | 158 400.00 | 400 000.00 |
VI Group and Associates | 600 110.00 | 600 110.00 | | 600 110.00 |
VK Loans repaid during the year | 35 400.00 | | | 35 400.00 |
VP Miscellaneous | 3.00 | | | 3.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 213.00 | | | 213.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 474.00 | 9 474.00 | | 9 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 051 728.00 | 688 328.00 | 158 400.00 | 1 051 728.00 |
