| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 363 200.00 | | 363 200.00 | 363 200.00 |
AP Buildings | 477 608.00 | 31 090.00 | 446 518.00 | 477 608.00 |
AT Other tangible assets | 110 344.00 | 84 605.00 | 25 739.00 | 110 344.00 |
BH Other financial assets | 541.00 | | 541.00 | 541.00 |
BJ TOTAL (I) | 951 692.00 | 115 695.00 | 835 997.00 | 951 692.00 |
BZ Other receivables | 62.00 | | 62.00 | 62.00 |
CF Cash and cash equivalents | 10 417.00 | | 10 417.00 | 10 417.00 |
CJ TOTAL (II) | 10 480.00 | | 10 480.00 | 10 480.00 |
CO Grand total (0 to V) | 962 172.00 | 115 695.00 | 846 477.00 | 962 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 631 608.00 | 624 680.00 | | 631 608.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 721.00 | 6 928.00 | | -30 721.00 |
DK Regulated provisions | 63 009.00 | 54 429.00 | | 63 009.00 |
DL TOTAL (I) | 672 696.00 | 694 837.00 | | 672 696.00 |
DU Loans and Debts from Credit Institutions (3) | 140 524.00 | 161 496.00 | | 140 524.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 017.00 | 4 239.00 | | 10 017.00 |
DX Trade payables and related accounts | 2 735.00 | 2 730.00 | | 2 735.00 |
DY Tax and social security liabilities | 20 505.00 | 1 136.00 | | 20 505.00 |
EC TOTAL (IV) | 173 781.00 | 169 602.00 | | 173 781.00 |
EE Grand total (I to V) | 846 477.00 | 864 438.00 | | 846 477.00 |
EG Accrued income and payables due within one year | 54 803.00 | 29 079.00 | | 54 803.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 842.00 | 44 000.00 | 79 842.00 | 35 842.00 |
FJ Net sales | 35 842.00 | 44 000.00 | 79 842.00 | 35 842.00 |
FR Total operating income (I) | | | 79 842.00 | |
FW Other purchases and external expenses | | | 14 478.00 | |
FX Taxes, duties, and similar payments | | | 8 158.00 | |
FY Salaries and Wages | | | 44 000.00 | |
FZ Social Security Contributions | | | 19 485.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 759.00 | |
GF Total Operating Expenses (II) | | | 97 880.00 | |
GG - OPERATING RESULT (I - II) | | | -18 038.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 102.00 | |
GU Total financial expenses (VI) | | | 4 102.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 141.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 581.00 | 8 581.00 | | 8 581.00 |
HH Total exceptional expenses (VIII) | 8 581.00 | 8 581.00 | | 8 581.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 581.00 | -8 581.00 | | -8 581.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 842.00 | 55 042.00 | | 79 842.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 563.00 | 48 114.00 | | 110 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 721.00 | 6 928.00 | | -30 721.00 |
| |
| 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 | 951 692.00 | | | 951 692.00 |
I3 DECREASES Total Financial Fixed Assets | | | 541.00 | |
I4 DECREASES Grand Total | | | 951 692.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 951 152.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 951 152.00 | | | 951 152.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 541.00 | | | 541.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 936.00 | 11 759.00 | | 103 936.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 103 936.00 | 11 759.00 | | 103 936.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 54 429.00 | 8 581.00 | | 54 429.00 |
7C Grand total | 54 429.00 | 8 581.00 | | 54 429.00 |
| |
| 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 | 6 600.00 | 6 600.00 | | 6 600.00 |
8B Suppliers and Related Accounts | 2 735.00 | 2 735.00 | | 2 735.00 |
8D Social Security and Other Social Organizations | 20 246.00 | 20 246.00 | | 20 246.00 |
UT Other financial assets | 541.00 | | 541.00 | 541.00 |
VG Loans with a maturity of up to one year at origin | 140 524.00 | 21 546.00 | 92 237.00 | 140 524.00 |
VI Group and Associates | 3 417.00 | 3 417.00 | | 3 417.00 |
VK Loans repaid during the year | 20 973.00 | | | 20 973.00 |
VQ Other Taxes, Duties, and Similar Debts | 259.00 | 259.00 | | 259.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 62.00 | 62.00 | | 62.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 603.00 | 62.00 | 541.00 | 603.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 781.00 | 54 803.00 | 92 237.00 | 173 781.00 |
