| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 53 274.00 | | 53 274.00 | 53 274.00 |
AP Buildings | 581 528.00 | 316 318.00 | 265 209.00 | 581 528.00 |
BB Receivables related to investments | 221 000.00 | 221 000.00 | | 221 000.00 |
BJ TOTAL (I) | 1 595 302.00 | 977 318.00 | 617 984.00 | 1 595 302.00 |
BX Customers and related accounts | 30.00 | | 30.00 | 30.00 |
BZ Other receivables | 171.00 | | 171.00 | 171.00 |
CF Cash and cash equivalents | 233 469.00 | | 233 469.00 | 233 469.00 |
CH Prepaid expenses | 1 755.00 | | 1 755.00 | 1 755.00 |
CJ TOTAL (II) | 235 426.00 | | 235 426.00 | 235 426.00 |
CO Grand total (0 to V) | 1 830 728.00 | 977 318.00 | 853 410.00 | 1 830 728.00 |
CP Shares due in less than one year | 221 000.00 | | | 221 000.00 |
CU Other investments | 739 500.00 | 440 000.00 | 299 500.00 | 739 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 251 625.00 | 251 625.00 | | 251 625.00 |
DD Legal reserve (1) | 1 030.00 | 1 030.00 | | 1 030.00 |
DF Regulated reserves (1) | 1 224.00 | 1 224.00 | | 1 224.00 |
DH Retained earnings | -1 297.00 | -88 583.00 | | -1 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -483 638.00 | 87 286.00 | | -483 638.00 |
DL TOTAL (I) | -231 056.00 | 252 582.00 | | -231 056.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 079 299.00 | 1 117 294.00 | | 1 079 299.00 |
DX Trade payables and related accounts | 5 167.00 | 4 951.00 | | 5 167.00 |
EC TOTAL (IV) | 1 084 466.00 | 1 122 245.00 | | 1 084 466.00 |
EE Grand total (I to V) | 853 410.00 | 1 374 827.00 | | 853 410.00 |
EG Accrued income and payables due within one year | | 1 117 533.00 | | |
EI Including equity loans | 1 079 299.00 | | | 1 079 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 304.00 | | 24 304.00 | 24 304.00 |
FJ Net sales | 24 304.00 | | 24 304.00 | 24 304.00 |
FR Total operating income (I) | | | 24 304.00 | |
FW Other purchases and external expenses | | | 20 337.00 | |
FX Taxes, duties, and similar payments | | | 4 054.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 551.00 | |
GF Total Operating Expenses (II) | | | 46 942.00 | |
GG - OPERATING RESULT (I - II) | | | -22 638.00 | |
GQ Financial allocations to depreciation and provisions | | | 461 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 461 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -461 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -483 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 227 000.00 | | |
HD Total exceptional income (VII) | | 227 000.00 | | |
HF Exceptional expenses on capital transactions | | 103 874.00 | | |
HH Total exceptional expenses (VIII) | | 103 874.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 123 125.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 304.00 | 259 626.00 | | 24 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 507 942.00 | 172 340.00 | | 507 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -483 638.00 | 87 286.00 | | -483 638.00 |
| |
| 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 | 1 595 302.00 | 182 500.00 | | 1 595 302.00 |
I3 DECREASES Total Financial Fixed Assets | | 182 500.00 | 960 500.00 | |
I4 DECREASES Grand Total | | 182 500.00 | 1 595 302.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 634 802.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 634 802.00 | | | 634 802.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 960 500.00 | 182 500.00 | | 960 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 293 767.00 | 22 551.00 | | 293 767.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 293 767.00 | 22 551.00 | | 293 767.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 200 000.00 | 461 000.00 | | 200 000.00 |
7B Total provisions for depreciation | 200 000.00 | 461 000.00 | | 200 000.00 |
7C Grand total | 200 000.00 | 461 000.00 | | 200 000.00 |
UG - Financial | | 461 000.00 | | |
| |
| 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 | 4 711.00 | 4 711.00 | | 4 711.00 |
8B Suppliers and Related Accounts | 5 167.00 | 5 167.00 | | 5 167.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 074 587.00 | 1 074 587.00 | | 1 074 587.00 |
UL Receivables related to investments | 221 000.00 | 221 000.00 | | 221 000.00 |
UX Other trade receivables | 30.00 | 30.00 | | 30.00 |
VP Miscellaneous | 171.00 | 171.00 | | 171.00 |
VS Prepaid expenses | 1 755.00 | 1 755.00 | | 1 755.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 222 957.00 | 222 957.00 | | 222 957.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 084 466.00 | 1 084 466.00 | | 1 084 466.00 |
