| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 588 365.00 | | 588 365.00 | 588 365.00 |
AP Buildings | 705 419.00 | 56 177.00 | 649 242.00 | 705 419.00 |
AR Technical installations, industrial equipment and tools | 1 865.00 | 183.00 | 1 682.00 | 1 865.00 |
AT Other tangible assets | 140 034.00 | 44 322.00 | 95 712.00 | 140 034.00 |
BJ TOTAL (I) | 1 435 683.00 | 100 682.00 | 1 335 001.00 | 1 435 683.00 |
BX Customers and related accounts | 86 636.00 | | 86 636.00 | 86 636.00 |
BZ Other receivables | 1 261.00 | | 1 261.00 | 1 261.00 |
CF Cash and cash equivalents | 5 766.00 | | 5 766.00 | 5 766.00 |
CJ TOTAL (II) | 93 663.00 | | 93 663.00 | 93 663.00 |
CO Grand total (0 to V) | 1 529 345.00 | 100 682.00 | 1 428 663.00 | 1 529 345.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 613.00 | 34.00 | | 613.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 964.00 | 577.00 | | 964.00 |
DL TOTAL (I) | 9 077.00 | 8 112.00 | | 9 077.00 |
DU Loans and Debts from Credit Institutions (3) | 765 057.00 | 804 555.00 | | 765 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 639 254.00 | 619 361.00 | | 639 254.00 |
DY Tax and social security liabilities | 14 601.00 | 14 730.00 | | 14 601.00 |
EA Other liabilities | 675.00 | 1 565.00 | | 675.00 |
EC TOTAL (IV) | 1 419 587.00 | 1 440 213.00 | | 1 419 587.00 |
EE Grand total (I to V) | 1 428 663.00 | 1 448 325.00 | | 1 428 663.00 |
EG Accrued income and payables due within one year | 1 419 587.00 | 1 440 213.00 | | 1 419 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 85 756.00 | | 85 756.00 | 85 756.00 |
FJ Net sales | 85 756.00 | | 85 756.00 | 85 756.00 |
FR Total operating income (I) | | | 85 756.00 | |
FW Other purchases and external expenses | | | 13 848.00 | |
FX Taxes, duties, and similar payments | | | 4 997.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 275.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 40 120.00 | |
GG - OPERATING RESULT (I - II) | | | 45 635.00 | |
GR Interest and similar expenses | | | 44 501.00 | |
GU Total financial expenses (VI) | | | 44 501.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -44 501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 134.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 170.00 | 102.00 | | 170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 756.00 | 85 394.00 | | 85 756.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 792.00 | 84 816.00 | | 84 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 964.00 | 578.00 | | 964.00 |
| |
| 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 | 1 433 818.00 | | 2 742 888.00 | 1 433 818.00 |
I4 DECREASES Grand Total | | 2 741 024.00 | 1 435 683.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 741 024.00 | 1 435 683.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 433 818.00 | | 2 742 888.00 | 1 433 818.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 79 407.00 | 21 275.00 | | 79 407.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 79 407.00 | 21 275.00 | | 79 407.00 |
| |
| 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 | 19 500.00 | | | 19 500.00 |
8E Income Taxes | 170.00 | 170.00 | | 170.00 |
8K Other liabilities (including liabilities related to repo transactions) | 675.00 | 675.00 | | 675.00 |
UX Other trade receivables | 86 636.00 | 86 636.00 | | 86 636.00 |
VB VAT | 404.00 | 404.00 | | 404.00 |
VH Loans with a maturity of more than one year at origin | 765 057.00 | 40 672.00 | 174 637.00 | 765 057.00 |
VI Group and Associates | 619 754.00 | 2 366.00 | | 619 754.00 |
VK Loans repaid during the year | 39 499.00 | | | 39 499.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 857.00 | 857.00 | | 857.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 897.00 | 87 897.00 | | 87 897.00 |
VW VAT | 14 431.00 | 14 431.00 | | 14 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 419 587.00 | 58 314.00 | 174 637.00 | 1 419 587.00 |
