| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 706 428.00 | | 706 428.00 | 706 428.00 |
AP Buildings | 9 085 219.00 | 303 522.00 | 8 781 697.00 | 9 085 219.00 |
BJ TOTAL (I) | 9 791 647.00 | 303 522.00 | 9 488 125.00 | 9 791 647.00 |
BZ Other receivables | 1.00 | | 1.00 | 1.00 |
CF Cash and cash equivalents | 14 572.00 | | 14 572.00 | 14 572.00 |
CJ TOTAL (II) | 14 573.00 | | 14 573.00 | 14 573.00 |
CO Grand total (0 to V) | 9 806 220.00 | 303 522.00 | 9 502 697.00 | 9 806 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 350 102.00 | 3 350 102.00 | | 3 350 102.00 |
DH Retained earnings | -413 623.00 | -272 925.00 | | -413 623.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -87 046.00 | -140 699.00 | | -87 046.00 |
DL TOTAL (I) | 2 849 433.00 | 2 936 479.00 | | 2 849 433.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 651 808.00 | 6 815 975.00 | | 6 651 808.00 |
DX Trade payables and related accounts | 1 456.00 | 1 454.00 | | 1 456.00 |
EC TOTAL (IV) | 6 653 265.00 | 6 817 429.00 | | 6 653 265.00 |
EE Grand total (I to V) | 9 502 697.00 | 9 753 908.00 | | 9 502 697.00 |
EG Accrued income and payables due within one year | 168 236.00 | | | 168 236.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 231 988.00 | | 231 988.00 | 231 988.00 |
FJ Net sales | 231 988.00 | | 231 988.00 | 231 988.00 |
FR Total operating income (I) | | | 231 988.00 | |
FW Other purchases and external expenses | | | 5 666.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 245 546.00 | |
GF Total Operating Expenses (II) | | | 251 212.00 | |
GG - OPERATING RESULT (I - II) | | | -19 224.00 | |
GR Interest and similar expenses | | | 113 227.00 | |
GU Total financial expenses (VI) | | | 113 227.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -113 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -132 451.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 45 405.00 | 10 698.00 | | 45 405.00 |
HD Total exceptional income (VII) | 45 405.00 | 10 698.00 | | 45 405.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 45 405.00 | 10 698.00 | | 45 405.00 |
HL TOTAL REVENUE (I + III + V + VII) | 277 393.00 | 65 473.00 | | 277 393.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 364 439.00 | 206 172.00 | | 364 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -87 046.00 | -140 699.00 | | -87 046.00 |
| |
| 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 | 6 651 808.00 | 166 779.00 | 694 414.00 | 6 651 808.00 |
8B Suppliers and Related Accounts | 1 456.00 | 1 456.00 | | 1 456.00 |
UX Other trade receivables | 1.00 | | | 1.00 |
VK Loans repaid during the year | 164 167.00 | | | 164 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 653 265.00 | 168 236.00 | 694 414.00 | 6 653 265.00 |
