| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 400 000.00 | | 400 000.00 | 400 000.00 |
AP Buildings | 638 973.00 | 18 113.00 | 620 860.00 | 638 973.00 |
BB Receivables related to investments | 51 832.00 | | 51 832.00 | 51 832.00 |
BJ TOTAL (I) | 2 260 175.00 | 18 113.00 | 2 242 062.00 | 2 260 175.00 |
BX Customers and related accounts | 600.00 | | 600.00 | 600.00 |
BZ Other receivables | 18 964.00 | | 18 964.00 | 18 964.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 10 624.00 | | 10 624.00 | 10 624.00 |
CJ TOTAL (II) | 30 188.00 | | 30 188.00 | 30 188.00 |
CO Grand total (0 to V) | 2 290 363.00 | 18 113.00 | 2 272 250.00 | 2 290 363.00 |
CU Other investments | 1 169 370.00 | | 1 169 370.00 | 1 169 370.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 14 021.00 | 12 150.00 | | 14 021.00 |
DG Other reserves | 266 395.00 | 230 843.00 | | 266 395.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -115 167.00 | 37 424.00 | | -115 167.00 |
DL TOTAL (I) | 1 165 249.00 | 1 280 416.00 | | 1 165 249.00 |
DU Loans and Debts from Credit Institutions (3) | 821 963.00 | 124 200.00 | | 821 963.00 |
DV Miscellaneous Loans and Financial Debts (4) | 283 741.00 | 47 672.00 | | 283 741.00 |
DX Trade payables and related accounts | 1 296.00 | 1 440.00 | | 1 296.00 |
EC TOTAL (IV) | 1 107 000.00 | 173 312.00 | | 1 107 000.00 |
EE Grand total (I to V) | 2 272 250.00 | 1 453 728.00 | | 2 272 250.00 |
EG Accrued income and payables due within one year | 341 099.00 | 85 840.00 | | 341 099.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 700.00 | | 11 700.00 | 11 700.00 |
FJ Net sales | 11 700.00 | | 11 700.00 | 11 700.00 |
FR Total operating income (I) | | | 11 700.00 | |
FW Other purchases and external expenses | | | 111 465.00 | |
FX Taxes, duties, and similar payments | | | 2 085.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 643.00 | |
GF Total Operating Expenses (II) | | | 126 193.00 | |
GG - OPERATING RESULT (I - II) | | | -114 493.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 305.00 | |
GP Total financial income (V) | | | 1 305.00 | |
GR Interest and similar expenses | | | 12 323.00 | |
GU Total financial expenses (VI) | | | 12 323.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -125 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 345.00 | 57.00 | | -10 345.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 005.00 | 47 988.00 | | 13 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 171.00 | 10 565.00 | | 128 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -115 167.00 | 37 424.00 | | -115 167.00 |
| |
| 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 | 1 285 067.00 | | | 1 285 067.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 221 202.00 | |
I4 DECREASES Grand Total | | | 2 260 175.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 038 973.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 000.00 | | | 30 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 255 067.00 | | | 1 255 067.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 470.00 | 12 643.00 | | 5 470.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 470.00 | 12 643.00 | | 5 470.00 |
| |
| 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 | 1 296.00 | 1 296.00 | | 1 296.00 |
8K Other liabilities (including liabilities related to repo transactions) | 283 741.00 | 283 741.00 | | 283 741.00 |
UL Receivables related to investments | 51 832.00 | | | 51 832.00 |
UX Other trade receivables | 600.00 | | | 600.00 |
VH Loans with a maturity of more than one year at origin | 821 963.00 | 56 062.00 | 200 272.00 | 821 963.00 |
VJ Loans taken out during the year | 750 000.00 | | | 750 000.00 |
VK Loans repaid during the year | 52 848.00 | | | 52 848.00 |
VP Miscellaneous | 18 964.00 | | | 18 964.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 396.00 | 19 564.00 | 51 832.00 | 71 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 107 000.00 | 341 099.00 | 200 272.00 | 1 107 000.00 |
