| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 360 000.00 | | 4 360 000.00 | 4 360 000.00 |
AP Buildings | 17 785 709.00 | 3 917 827.00 | 13 867 883.00 | 17 785 709.00 |
BJ TOTAL (I) | 22 145 709.00 | 3 917 827.00 | 18 227 883.00 | 22 145 709.00 |
BX Customers and related accounts | 673 743.00 | | 673 743.00 | 673 743.00 |
BZ Other receivables | 374 047.00 | | 374 047.00 | 374 047.00 |
CF Cash and cash equivalents | 27 429.00 | | 27 429.00 | 27 429.00 |
CJ TOTAL (II) | 1 075 219.00 | | 1 075 219.00 | 1 075 219.00 |
CO Grand total (0 to V) | 23 220 928.00 | 3 917 827.00 | 19 303 101.00 | 23 220 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DB Share, merger, contribution premiums, etc. | 9 149 040.00 | 9 149 040.00 | | 9 149 040.00 |
DD Legal reserve (1) | 7 742.00 | 7 742.00 | | 7 742.00 |
DH Retained earnings | -1 505 406.00 | -963 699.00 | | -1 505 406.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 318 127.00 | -541 707.00 | | 318 127.00 |
DL TOTAL (I) | 7 985 503.00 | 7 667 376.00 | | 7 985 503.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 591 046.00 | 11 768 685.00 | | 10 591 046.00 |
DX Trade payables and related accounts | 32 448.00 | 30 729.00 | | 32 448.00 |
DY Tax and social security liabilities | 116 206.00 | 261.00 | | 116 206.00 |
EA Other liabilities | 11 606.00 | 261 072.00 | | 11 606.00 |
EB Prepaid income (2) | 566 293.00 | 557 040.00 | | 566 293.00 |
EC TOTAL (IV) | 11 317 598.00 | 12 617 788.00 | | 11 317 598.00 |
EE Grand total (I to V) | 19 303 101.00 | 20 285 164.00 | | 19 303 101.00 |
EG Accrued income and payables due within one year | 879 526.00 | 858 265.00 | | 879 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 223 153.00 | | 2 223 153.00 | 2 223 153.00 |
FJ Net sales | 2 223 153.00 | | 2 223 153.00 | 2 223 153.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 223 153.00 | |
FW Other purchases and external expenses | | | 186 002.00 | |
FX Taxes, duties, and similar payments | | | 276 639.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 793 064.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 255 707.00 | |
GG - OPERATING RESULT (I - II) | | | 967 446.00 | |
GK Income from other securities and fixed asset receivables | | | 3 590.00 | |
GP Total financial income (V) | | | 3 590.00 | |
GR Interest and similar expenses | | | 652 909.00 | |
GU Total financial expenses (VI) | | | 652 909.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -649 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 318 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 226 743.00 | 1 968 377.00 | | 2 226 743.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 908 616.00 | 2 510 083.00 | | 1 908 616.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 318 127.00 | -541 707.00 | | 318 127.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 124 763.00 | 793 064.00 | | 3 124 763.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 124 763.00 | 793 064.00 | | 3 124 763.00 |
| |
| 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 | 10 591 046.00 | 152 974.00 | 10 438 072.00 | 10 591 046.00 |
8B Suppliers and Related Accounts | 32 448.00 | 32 448.00 | | 32 448.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 606.00 | 11 606.00 | | 11 606.00 |
8L Deferred income | 566 293.00 | 566 293.00 | | 566 293.00 |
UX Other trade receivables | 673 743.00 | 673 743.00 | | 673 743.00 |
VB VAT | 8 486.00 | 8 486.00 | | 8 486.00 |
VC Group and associates | 365 561.00 | 365 561.00 | | 365 561.00 |
VK Loans repaid during the year | 1 168 476.00 | | | 1 168 476.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 915.00 | 3 915.00 | | 3 915.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 047 790.00 | 1 047 790.00 | | 1 047 790.00 |
VW VAT | 112 290.00 | 112 290.00 | | 112 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 317 598.00 | 879 526.00 | 10 438 072.00 | 11 317 598.00 |
