| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 367 210.00 | | 367 210.00 | 367 210.00 |
AP Buildings | 3 398 673.00 | 243 263.00 | 3 155 410.00 | 3 398 673.00 |
AX Advances and down payments | 6 000.00 | | 6 000.00 | 6 000.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 4 023 468.00 | 243 263.00 | 3 780 206.00 | 4 023 468.00 |
BZ Other receivables | 2 080.00 | | 2 080.00 | 2 080.00 |
CF Cash and cash equivalents | 16 416.00 | | 16 416.00 | 16 416.00 |
CJ TOTAL (II) | 18 496.00 | | 18 496.00 | 18 496.00 |
CO Grand total (0 to V) | 4 041 965.00 | 243 263.00 | 3 798 702.00 | 4 041 965.00 |
CP Shares due in less than one year | 150.00 | | | 150.00 |
CU Other investments | 251 436.00 | | 251 436.00 | 251 436.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 268 830.00 | 268 830.00 | | 268 830.00 |
DH Retained earnings | -275 838.00 | | | -275 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 93 824.00 | -275 838.00 | | 93 824.00 |
DL TOTAL (I) | 86 816.00 | -7 008.00 | | 86 816.00 |
DU Loans and Debts from Credit Institutions (3) | 3 617 592.00 | 3 813 087.00 | | 3 617 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 026.00 | 6.00 | | 43 026.00 |
DX Trade payables and related accounts | 9 649.00 | 1 707.00 | | 9 649.00 |
EA Other liabilities | 40 184.00 | 36 111.00 | | 40 184.00 |
EB Prepaid income (2) | 1 435.00 | | | 1 435.00 |
EC TOTAL (IV) | 3 711 886.00 | 3 850 910.00 | | 3 711 886.00 |
EE Grand total (I to V) | 3 798 702.00 | 3 843 902.00 | | 3 798 702.00 |
EG Accrued income and payables due within one year | 346 142.00 | 3 850 910.00 | | 346 142.00 |
EI Including equity loans | 43 026.00 | | | 43 026.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 322 235.00 | | 322 235.00 | 322 235.00 |
FJ Net sales | 322 235.00 | | 322 235.00 | 322 235.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 280.00 | |
FR Total operating income (I) | | | 344 515.00 | |
FW Other purchases and external expenses | | | 75 663.00 | |
FX Taxes, duties, and similar payments | | | 19 904.00 | |
GB Operating Expenses - Provisions | | | 121 249.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 216 816.00 | |
GG - OPERATING RESULT (I - II) | | | 127 700.00 | |
GH Attributed profit or transferred loss (III) | | | 21 986.00 | |
GR Interest and similar expenses | | | 55 862.00 | |
GU Total financial expenses (VI) | | | 55 862.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -55 862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 93 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 366 501.00 | 362 701.00 | | 366 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 272 678.00 | 638 539.00 | | 272 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 93 824.00 | -275 838.00 | | 93 824.00 |
| |
| 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 | 3 956 199.00 | | 89 565.00 | 3 956 199.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 296.00 | 251 586.00 | |
I4 DECREASES Grand Total | | 22 296.00 | 4 023 468.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 771 882.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 704 303.00 | | 67 579.00 | 3 704 303.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 251 896.00 | | 21 986.00 | 251 896.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 122 014.00 | 121 249.00 | | 122 014.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 122 014.00 | 121 249.00 | | 122 014.00 |
| |
| 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 | 3 020.00 | 3 020.00 | | 3 020.00 |
8B Suppliers and Related Accounts | 9 649.00 | 9 649.00 | | 9 649.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 184.00 | 40 184.00 | | 40 184.00 |
8L Deferred income | 1 435.00 | 1 435.00 | | 1 435.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
VH Loans with a maturity of more than one year at origin | 3 617 592.00 | 251 848.00 | 645 907.00 | 3 617 592.00 |
VI Group and Associates | 40 006.00 | 40 006.00 | | 40 006.00 |
VJ Loans taken out during the year | 80 000.00 | | | 80 000.00 |
VK Loans repaid during the year | 303 228.00 | | | 303 228.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 080.00 | 2 080.00 | | 2 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 230.00 | 2 230.00 | | 2 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 711 886.00 | 346 142.00 | 645 907.00 | 3 711 886.00 |
