| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 17 951 842.00 | | 17 951 842.00 | 17 951 842.00 |
AP Buildings | 7 693 647.00 | 1 307 615.00 | 6 386 032.00 | 7 693 647.00 |
AV Fixed assets in progress | 15 514.00 | | 15 514.00 | 15 514.00 |
BJ TOTAL (I) | 25 661 003.00 | 1 307 615.00 | 24 353 388.00 | 25 661 003.00 |
BX Customers and related accounts | 172 866.00 | 1 302.00 | 171 564.00 | 172 866.00 |
BZ Other receivables | 711 871.00 | | 711 871.00 | 711 871.00 |
CF Cash and cash equivalents | 220 564.00 | | 220 564.00 | 220 564.00 |
CJ TOTAL (II) | 1 105 300.00 | 1 302.00 | 1 103 998.00 | 1 105 300.00 |
CO Grand total (0 to V) | 26 876 090.00 | 1 308 917.00 | 25 567 173.00 | 26 876 090.00 |
CW Deferred expenses or loan issuance costs | 109 787.00 | | 109 787.00 | 109 787.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -1 496 239.00 | -971 066.00 | | -1 496 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -718 700.00 | -525 173.00 | | -718 700.00 |
DL TOTAL (I) | -2 214 840.00 | -1 496 139.00 | | -2 214 840.00 |
DU Loans and Debts from Credit Institutions (3) | 14 782 000.00 | 14 972 000.00 | | 14 782 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 746 660.00 | 12 398 000.00 | | 12 746 660.00 |
DW Advances and down payments received on current orders | 159 490.00 | | | 159 490.00 |
DX Trade payables and related accounts | 42 955.00 | 25 128.00 | | 42 955.00 |
DY Tax and social security liabilities | 9 978.00 | 16 898.00 | | 9 978.00 |
EA Other liabilities | 40 929.00 | 2.00 | | 40 929.00 |
EC TOTAL (IV) | 27 782 012.00 | 27 412 027.00 | | 27 782 012.00 |
EE Grand total (I to V) | 25 567 173.00 | 25 915 888.00 | | 25 567 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 516 435.00 | |
FJ Net sales | | | 516 435.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 516 437.00 | |
FW Other purchases and external expenses | | | 418 444.00 | |
FX Taxes, duties, and similar payments | | | 42 472.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 411 897.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 302.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 874 116.00 | |
GG - OPERATING RESULT (I - II) | | | -357 679.00 | |
GR Interest and similar expenses | | | 361 021.00 | |
GU Total financial expenses (VI) | | | 361 021.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -361 021.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -718 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 516 437.00 | 626 404.00 | | 516 437.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 235 137.00 | 1 151 577.00 | | 1 235 137.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -718 700.00 | -525 173.00 | | -718 700.00 |
| |
| 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 | 25 645 489.00 | | 15 514.00 | 25 645 489.00 |
I4 DECREASES Grand Total | | | 25 661 003.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 661 003.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 645 489.00 | | 15 514.00 | 25 645 489.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 912 034.00 | 395 581.00 | | 912 034.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 912 034.00 | 395 581.00 | | 912 034.00 |
| |
| 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 | 12 746 660.00 | 12 360.00 | | 12 746 660.00 |
8B Suppliers and Related Accounts | 42 955.00 | 42 955.00 | | 42 955.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 929.00 | 40 929.00 | | 40 929.00 |
UX Other trade receivables | 171 303.00 | 171 303.00 | | 171 303.00 |
VA Doubtful or disputed receivables | 1 563.00 | 1 563.00 | | 1 563.00 |
VB VAT | 69 033.00 | 69 033.00 | | 69 033.00 |
VG Loans with a maturity of up to one year at origin | 14 782 000.00 | 228 000.00 | 1 102 000.00 | 14 782 000.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VK Loans repaid during the year | 190 000.00 | | | 190 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 978.00 | 9 978.00 | | 9 978.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 642 837.00 | 642 837.00 | | 642 837.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 884 737.00 | 884 737.00 | | 884 737.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 622 522.00 | 334 222.00 | 1 102 000.00 | 27 622 522.00 |
