| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 70 126.00 | | 70 126.00 | 70 126.00 |
AP Buildings | 1 500 000.00 | 475 694.00 | 1 024 305.00 | 1 500 000.00 |
AT Other tangible assets | 2 478.00 | 2 478.00 | | 2 478.00 |
BJ TOTAL (I) | 1 842 604.00 | 748 172.00 | 1 094 431.00 | 1 842 604.00 |
BX Customers and related accounts | 24 956.00 | | 24 956.00 | 24 956.00 |
BZ Other receivables | 80 570.00 | 47 921.00 | 32 649.00 | 80 570.00 |
CF Cash and cash equivalents | 162 110.00 | | 162 110.00 | 162 110.00 |
CJ TOTAL (II) | 267 638.00 | 47 921.00 | 219 717.00 | 267 638.00 |
CO Grand total (0 to V) | 2 110 243.00 | 796 093.00 | 1 314 149.00 | 2 110 243.00 |
CU Other investments | 270 000.00 | 270 000.00 | | 270 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 720.00 | | | 90 720.00 |
DB Share, merger, contribution premiums, etc. | 42 195.00 | | | 42 195.00 |
DC Revaluation differences | 1 134 713.00 | | | 1 134 713.00 |
DD Legal reserve (1) | 9 146.00 | | | 9 146.00 |
DF Regulated reserves (1) | 1 469.00 | | | 1 469.00 |
DH Retained earnings | -944 507.00 | | | -944 507.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 561.00 | | | 28 561.00 |
DL TOTAL (I) | 362 299.00 | | | 362 299.00 |
DV Miscellaneous Loans and Financial Debts (4) | 633 879.00 | | | 633 879.00 |
DX Trade payables and related accounts | 5 987.00 | | | 5 987.00 |
DY Tax and social security liabilities | 44 525.00 | | | 44 525.00 |
EA Other liabilities | 267 455.00 | | | 267 455.00 |
EC TOTAL (IV) | 951 849.00 | | | 951 849.00 |
EE Grand total (I to V) | 1 314 149.00 | | | 1 314 149.00 |
EG Accrued income and payables due within one year | 951 849.00 | | | 951 849.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 140 058.00 | | 140 058.00 | 140 058.00 |
FJ Net sales | 140 058.00 | | 140 058.00 | 140 058.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 331 285.00 | |
FR Total operating income (I) | | | 471 343.00 | |
FW Other purchases and external expenses | | | 50 461.00 | |
FX Taxes, duties, and similar payments | | | 30 923.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38 530.00 | |
GE Other Expenses | | | 152 052.00 | |
GF Total Operating Expenses (II) | | | 271 966.00 | |
GG - OPERATING RESULT (I - II) | | | 199 376.00 | |
GM Reversals of provisions and transfers of expenses | | | 773 175.00 | |
GP Total financial income (V) | | | 773 175.00 | |
GR Interest and similar expenses | | | 446 673.00 | |
GU Total financial expenses (VI) | | | 446 673.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 326 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 525 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 133.00 | | | 1 133.00 |
HD Total exceptional income (VII) | 1 133.00 | | | 1 133.00 |
HF Exceptional expenses on capital transactions | 498 450.00 | | | 498 450.00 |
HH Total exceptional expenses (VIII) | 498 450.00 | | | 498 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -497 317.00 | | | -497 317.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 245 652.00 | | | 1 245 652.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 217 090.00 | | | 1 217 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 561.00 | | | 28 561.00 |
| |
| 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 | 2 615 780.00 | | 446 673.00 | 2 615 780.00 |
I3 DECREASES Total Financial Fixed Assets | | | 270 000.00 | |
I4 DECREASES Grand Total | | | 1 842 604.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 572 604.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 572 604.00 | | | 1 572 604.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 043 175.00 | | 446 673.00 | 1 043 175.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 439 642.00 | 38 530.00 | | 439 642.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 439 642.00 | 38 530.00 | | 439 642.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 152 052.00 | | 152 052.00 | 152 052.00 |
6X Other provisions for depreciation | 237 492.00 | | 189 571.00 | 237 492.00 |
7B Total provisions for depreciation | 1 432 720.00 | | 1 114 799.00 | 1 432 720.00 |
7C Grand total | 1 432 720.00 | | 1 114 799.00 | 1 432 720.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 331 285.00 | |
UG - Financial | | | 773 175.00 | |
| |
| 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 | 10 000.00 | 10 000.00 | | 10 000.00 |
8B Suppliers and Related Accounts | 5 987.00 | 5 987.00 | | 5 987.00 |
8K Other liabilities (including liabilities related to repo transactions) | 267 455.00 | 267 455.00 | | 267 455.00 |
UX Other trade receivables | 24 956.00 | | | 24 956.00 |
VB VAT | 31 822.00 | | | 31 822.00 |
VC Group and associates | 47 921.00 | | | 47 921.00 |
VI Group and Associates | 623 879.00 | 623 879.00 | | 623 879.00 |
VM Income taxes | 827.00 | | | 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 527.00 | 105 527.00 | | 105 527.00 |
VW VAT | 44 525.00 | 44 525.00 | | 44 525.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 951 849.00 | 951 849.00 | | 951 849.00 |
