| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 265 928.00 | | 4 265 928.00 | 4 265 928.00 |
AP Buildings | 10 713 290.00 | 663 814.00 | 10 049 475.00 | 10 713 290.00 |
AR Technical installations, industrial equipment and tools | 2 149 855.00 | 155 428.00 | 1 994 426.00 | 2 149 855.00 |
AV Fixed assets in progress | 168 394.00 | | 168 394.00 | 168 394.00 |
BH Other financial assets | 82 751.00 | | 82 751.00 | 82 751.00 |
BJ TOTAL (I) | 17 380 220.00 | 819 243.00 | 16 560 976.00 | 17 380 220.00 |
BX Customers and related accounts | 441 439.00 | | 441 439.00 | 441 439.00 |
BZ Other receivables | 2 241 290.00 | | 2 241 290.00 | 2 241 290.00 |
CJ TOTAL (II) | 2 682 730.00 | | 2 682 730.00 | 2 682 730.00 |
CO Grand total (0 to V) | 20 062 950.00 | 819 243.00 | 19 243 707.00 | 20 062 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -3 479 935.00 | -3 041 107.00 | | -3 479 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -631 910.00 | -438 828.00 | | -631 910.00 |
DL TOTAL (I) | -4 074 845.00 | -3 442 935.00 | | -4 074 845.00 |
DU Loans and Debts from Credit Institutions (3) | 5 811.00 | 125 362.00 | | 5 811.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 000 448.00 | 21 079 980.00 | | 22 000 448.00 |
DX Trade payables and related accounts | 402 414.00 | 148 542.00 | | 402 414.00 |
DY Tax and social security liabilities | 173 541.00 | 219 602.00 | | 173 541.00 |
DZ Fixed asset liabilities and related accounts | 399 885.00 | 1 846 721.00 | | 399 885.00 |
EA Other liabilities | 17 270.00 | 17 270.00 | | 17 270.00 |
EB Prepaid income (2) | 319 180.00 | 322 639.00 | | 319 180.00 |
EC TOTAL (IV) | 23 318 552.00 | 23 760 119.00 | | 23 318 552.00 |
EE Grand total (I to V) | 19 243 707.00 | 20 317 183.00 | | 19 243 707.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 336 942.00 | | 1 336 942.00 | 1 336 942.00 |
FJ Net sales | 1 336 942.00 | | 1 336 942.00 | 1 336 942.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | -419 912.00 | |
FR Total operating income (I) | | | 917 031.00 | |
FW Other purchases and external expenses | | | 1 801 486.00 | |
FX Taxes, duties, and similar payments | | | 31 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 575 686.00 | |
GE Other Expenses | | | 183 540.00 | |
GF Total Operating Expenses (II) | | | 2 591 880.00 | |
GG - OPERATING RESULT (I - II) | | | -1 674 849.00 | |
GR Interest and similar expenses | | | 311 636.00 | |
GU Total financial expenses (VI) | | | 311 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -311 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 986 486.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 354 576.00 | | | 1 354 576.00 |
HD Total exceptional income (VII) | 1 354 576.00 | | | 1 354 576.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 354 576.00 | | | 1 354 576.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 271 607.00 | 948 640.00 | | 2 271 607.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 903 517.00 | 1 387 468.00 | | 2 903 517.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -631 910.00 | -438 828.00 | | -631 910.00 |
| |
| 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 | 18 286 926.00 | | 847 870.00 | 18 286 926.00 |
I3 DECREASES Total Financial Fixed Assets | | | 82 752.00 | |
I4 DECREASES Grand Total | 1 754 576.00 | -1.00 | 17 380 221.00 | 1 754 576.00 |
IY DECREASES Total Tangible Fixed Assets | 1 754 576.00 | -1.00 | 17 297 469.00 | 1 754 576.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 204 175.00 | | 847 870.00 | 18 204 175.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 82 752.00 | | | 82 752.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 243 558.00 | 575 686.00 | | 243 558.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 243 558.00 | 575 686.00 | | 243 558.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 1 354 576.00 | 1 354 576.00 | | 1 354 576.00 |
7B Total provisions for depreciation | 1 354 576.00 | 1 354 576.00 | | 1 354 576.00 |
7C Grand total | 1 354 576.00 | 1 354 576.00 | | 1 354 576.00 |
UJ - Exceptional | | 1 354 576.00 | | |
| |
| 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 | 227 435.00 | | | 227 435.00 |
8B Suppliers and Related Accounts | 402 415.00 | 402 415.00 | | 402 415.00 |
8J Fixed Asset Liabilities and Related Accounts | 399 885.00 | 399 885.00 | | 399 885.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 271.00 | 17 271.00 | | 17 271.00 |
8L Deferred income | 319 181.00 | 319 181.00 | | 319 181.00 |
UT Other financial assets | 82 752.00 | | 82 752.00 | 82 752.00 |
UX Other trade receivables | 441 439.00 | 441 439.00 | | 441 439.00 |
VB VAT | 1 791 249.00 | 1 791 249.00 | | 1 791 249.00 |
VC Group and associates | 60.00 | 60.00 | | 60.00 |
VG Loans with a maturity of up to one year at origin | 5 812.00 | 5 812.00 | | 5 812.00 |
VI Group and Associates | 21 773 014.00 | 21 773 014.00 | | 21 773 014.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 940.00 | 2 940.00 | | 2 940.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 449 982.00 | 449 982.00 | | 449 982.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 765 482.00 | 2 682 730.00 | 82 752.00 | 2 765 482.00 |
VW VAT | 170 601.00 | 170 601.00 | | 170 601.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 318 553.00 | 23 091 118.00 | | 23 318 553.00 |
