| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 101 600.00 | | 101 600.00 | 101 600.00 |
AP Buildings | 815 315.00 | 815 315.00 | | 815 315.00 |
BB Receivables related to investments | 152.00 | | 152.00 | 152.00 |
BD Other fixed assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BF Loans | 2 536 080.00 | | 2 536 080.00 | 2 536 080.00 |
BJ TOTAL (I) | 3 455 163.00 | 815 315.00 | 2 639 848.00 | 3 455 163.00 |
BX Customers and related accounts | 512 267.00 | 376 069.00 | 136 198.00 | 512 267.00 |
BZ Other receivables | 13 222.00 | | 13 222.00 | 13 222.00 |
CF Cash and cash equivalents | 9 282.00 | | 9 282.00 | 9 282.00 |
CH Prepaid expenses | 540.00 | | 540.00 | 540.00 |
CJ TOTAL (II) | 535 311.00 | 376 069.00 | 159 242.00 | 535 311.00 |
CO Grand total (0 to V) | 3 990 474.00 | 1 191 384.00 | 2 799 090.00 | 3 990 474.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 830 000.00 | 1 830 000.00 | | 1 830 000.00 |
DB Share, merger, contribution premiums, etc. | 1 400 367.00 | 1 400 367.00 | | 1 400 367.00 |
DF Regulated reserves (1) | 1 592.00 | 1 592.00 | | 1 592.00 |
DH Retained earnings | -554 662.00 | -657 677.00 | | -554 662.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 407.00 | 103 015.00 | | -12 407.00 |
DL TOTAL (I) | 2 664 890.00 | 2 677 297.00 | | 2 664 890.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 342.00 | 39 041.00 | | 39 342.00 |
DX Trade payables and related accounts | 5 160.00 | 5 160.00 | | 5 160.00 |
DY Tax and social security liabilities | 89 158.00 | 110 290.00 | | 89 158.00 |
EA Other liabilities | | 447.00 | | |
EB Prepaid income (2) | 540.00 | 558.00 | | 540.00 |
EC TOTAL (IV) | 134 199.00 | 155 496.00 | | 134 199.00 |
EE Grand total (I to V) | 2 799 090.00 | 2 832 793.00 | | 2 799 090.00 |
EG Accrued income and payables due within one year | 94 857.00 | 116 455.00 | | 94 857.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 108 039.00 | | 108 039.00 | 108 039.00 |
FJ Net sales | 108 039.00 | | 108 039.00 | 108 039.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 45 456.00 | |
FR Total operating income (I) | | | 153 495.00 | |
FW Other purchases and external expenses | | | 15 194.00 | |
FX Taxes, duties, and similar payments | | | 58 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 380.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 90 695.00 | |
GF Total Operating Expenses (II) | | | 164 421.00 | |
GG - OPERATING RESULT (I - II) | | | -10 925.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 216.00 | |
GP Total financial income (V) | | | 37 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 45 456.00 | 45 912.00 | | 45 456.00 |
HA Exceptional income from management transactions | 447.00 | | | 447.00 |
HD Total exceptional income (VII) | 447.00 | | | 447.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 447.00 | | | 447.00 |
HK Income tax | 39 145.00 | 51 507.00 | | 39 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 159.00 | 233 751.00 | | 191 159.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 566.00 | 130 736.00 | | 203 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 407.00 | 103 015.00 | | -12 407.00 |
| |
| 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 | 3 456 047.00 | | | 3 456 047.00 |
I3 DECREASES Total Financial Fixed Assets | 884.00 | | 2 538 248.00 | 884.00 |
I4 DECREASES Grand Total | 884.00 | | 3 455 163.00 | 884.00 |
IY DECREASES Total Tangible Fixed Assets | | | 916 915.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 916 915.00 | | | 916 915.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 539 131.00 | | | 2 539 131.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 814 936.00 | 380.00 | | 814 936.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 814 936.00 | 380.00 | | 814 936.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 285 373.00 | 90 695.00 | | 285 373.00 |
7B Total provisions for depreciation | 285 373.00 | 90 695.00 | | 285 373.00 |
7C Grand total | 285 373.00 | 90 695.00 | | 285 373.00 |
UE of which provisions and reversals: - Operating | | 90 695.00 | | |
| |
| 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 | 39 342.00 | | 39 342.00 | 39 342.00 |
8B Suppliers and Related Accounts | 5 160.00 | 5 160.00 | | 5 160.00 |
8L Deferred income | 540.00 | 540.00 | | 540.00 |
UL Receivables related to investments | 152.00 | | | 152.00 |
UP Loans | 2 536 080.00 | | | 2 536 080.00 |
UX Other trade receivables | 155 158.00 | | | 155 158.00 |
VA Doubtful or disputed receivables | 357 109.00 | | | 357 109.00 |
VB VAT | 860.00 | | | 860.00 |
VM Income taxes | 12 362.00 | | | 12 362.00 |
VS Prepaid expenses | 540.00 | | | 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 062 261.00 | 526 029.00 | 2 536 232.00 | 3 062 261.00 |
VW VAT | 89 158.00 | 89 158.00 | | 89 158.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 199.00 | 94 857.00 | 39 342.00 | 134 199.00 |
