| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 5 131 643.00 | | 5 131 643.00 | 5 131 643.00 |
BJ TOTAL (I) | 5 131 643.00 | | 5 131 643.00 | 5 131 643.00 |
BX Customers and related accounts | 725 236.00 | | 725 236.00 | 725 236.00 |
BZ Other receivables | 112 147.00 | 40 544.00 | 71 603.00 | 112 147.00 |
CF Cash and cash equivalents | 44 591.00 | | 44 591.00 | 44 591.00 |
CJ TOTAL (II) | 881 974.00 | 40 544.00 | 841 430.00 | 881 974.00 |
CO Grand total (0 to V) | 6 303 700.00 | 40 544.00 | 6 263 156.00 | 6 303 700.00 |
CP Shares due in less than one year | 413 325.00 | | | 413 325.00 |
CR Shares due in more than one year | 60 996.00 | | | 60 996.00 |
CW Deferred expenses or loan issuance costs | 290 083.00 | | 290 083.00 | 290 083.00 |
| |
| 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 |
DG Other reserves | 2 455.00 | | | 2 455.00 |
DH Retained earnings | | -846 546.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -323 222.00 | -342 398.00 | | -323 222.00 |
DL TOTAL (I) | -283 767.00 | -1 151 945.00 | | -283 767.00 |
DU Loans and Debts from Credit Institutions (3) | 520.00 | 925.00 | | 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 391 892.00 | 7 489 648.00 | | 6 391 892.00 |
DX Trade payables and related accounts | 43 228.00 | 26 891.00 | | 43 228.00 |
DY Tax and social security liabilities | 111 284.00 | 84 771.00 | | 111 284.00 |
EC TOTAL (IV) | 6 546 923.00 | 7 602 236.00 | | 6 546 923.00 |
EE Grand total (I to V) | 6 263 156.00 | 6 450 291.00 | | 6 263 156.00 |
EG Accrued income and payables due within one year | 292 345.00 | 271 992.00 | | 292 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 768 870.00 | | 1 768 870.00 | 1 768 870.00 |
FJ Net sales | 1 768 870.00 | | 1 768 870.00 | 1 768 870.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 633.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 801 503.00 | |
FW Other purchases and external expenses | | | 2 149 994.00 | |
FX Taxes, duties, and similar payments | | | 93 604.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 37 099.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 2 280 702.00 | |
GG - OPERATING RESULT (I - II) | | | -479 199.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 249 620.00 | |
GP Total financial income (V) | | | 249 620.00 | |
GR Interest and similar expenses | | | 93 644.00 | |
GU Total financial expenses (VI) | | | 93 644.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 155 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -323 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 19 869.00 | | |
HD Total exceptional income (VII) | | 19 869.00 | | |
HE Exceptional expenses on management operations | | 7 037.00 | | |
HH Total exceptional expenses (VIII) | | 7 037.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 12 832.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 051 123.00 | 2 038 199.00 | | 2 051 123.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 374 345.00 | 2 380 597.00 | | 2 374 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -323 222.00 | -342 398.00 | | -323 222.00 |
HQ References: Real Estate Leasing | 2 070 978.00 | 2 070 978.00 | | 2 070 978.00 |
| |
| 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 | 5 526 334.00 | | | 5 526 334.00 |
I3 DECREASES Total Financial Fixed Assets | | 394 690.00 | 5 131 643.00 | |
I4 DECREASES Grand Total | | 394 690.00 | 5 131 643.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 526 334.00 | | | 5 526 334.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 40 544.00 | | | 40 544.00 |
7B Total provisions for depreciation | 40 544.00 | | | 40 544.00 |
7C Grand total | 40 544.00 | | | 40 544.00 |
| |
| 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 | 443 671.00 | 43 671.00 | | 443 671.00 |
8B Suppliers and Related Accounts | 43 228.00 | 43 228.00 | | 43 228.00 |
UP Loans | 5 131 643.00 | 413 325.00 | 4 718 318.00 | 5 131 643.00 |
UX Other trade receivables | 725 236.00 | 725 236.00 | | 725 236.00 |
VB VAT | 51 151.00 | 51 151.00 | | 51 151.00 |
VG Loans with a maturity of up to one year at origin | 520.00 | 520.00 | | 520.00 |
VI Group and Associates | 5 948 221.00 | 93 643.00 | | 5 948 221.00 |
VM Income taxes | 60 996.00 | | 60 996.00 | 60 996.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 265.00 | 22 265.00 | | 22 265.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 969 026.00 | 1 189 712.00 | 4 779 314.00 | 5 969 026.00 |
VW VAT | 89 019.00 | 89 019.00 | | 89 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 546 923.00 | 292 345.00 | | 6 546 923.00 |
