| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 300 992.00 | | 300 992.00 | 300 992.00 |
AP Buildings | 4 735 885.00 | 486 376.00 | 4 249 509.00 | 4 735 885.00 |
BJ TOTAL (I) | 5 036 877.00 | 486 376.00 | 4 550 501.00 | 5 036 877.00 |
BZ Other receivables | 68 926.00 | | 68 926.00 | 68 926.00 |
CF Cash and cash equivalents | 18 359.00 | | 18 359.00 | 18 359.00 |
CJ TOTAL (II) | 87 285.00 | | 87 285.00 | 87 285.00 |
CO Grand total (0 to V) | 5 124 163.00 | 486 376.00 | 4 637 786.00 | 5 124 163.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 726 632.00 | 1 726 632.00 | | 1 726 632.00 |
DH Retained earnings | -514 880.00 | -435 077.00 | | -514 880.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -76 514.00 | -79 803.00 | | -76 514.00 |
DL TOTAL (I) | 1 135 238.00 | 1 211 752.00 | | 1 135 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 502 290.00 | 3 564 430.00 | | 3 502 290.00 |
DX Trade payables and related accounts | 102.00 | 100.00 | | 102.00 |
EA Other liabilities | 156.00 | 156.00 | | 156.00 |
EC TOTAL (IV) | 3 502 548.00 | 3 564 685.00 | | 3 502 548.00 |
EE Grand total (I to V) | 4 637 786.00 | 4 776 438.00 | | 4 637 786.00 |
EG Accrued income and payables due within one year | 105 499.00 | 105 057.00 | | 105 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 404.00 | | 115 404.00 | 115 404.00 |
FJ Net sales | 115 404.00 | | 115 404.00 | 115 404.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 014.00 | |
FR Total operating income (I) | | | 123 418.00 | |
FW Other purchases and external expenses | | | 3 344.00 | |
FX Taxes, duties, and similar payments | | | 8 014.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 135 309.00 | |
GF Total Operating Expenses (II) | | | 146 667.00 | |
GG - OPERATING RESULT (I - II) | | | -23 249.00 | |
GR Interest and similar expenses | | | 72 208.00 | |
GU Total financial expenses (VI) | | | 72 208.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -72 208.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -95 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 18 943.00 | 18 943.00 | | 18 943.00 |
HD Total exceptional income (VII) | 18 943.00 | 18 943.00 | | 18 943.00 |
HG Exceptional depreciation and provisions | | 2 015.00 | | |
HH Total exceptional expenses (VIII) | | 2 015.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 943.00 | 16 928.00 | | 18 943.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 361.00 | 142 265.00 | | 142 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 218 875.00 | 222 068.00 | | 218 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -76 514.00 | -79 803.00 | | -76 514.00 |
| |
| 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 | 3 502 290.00 | 105 241.00 | 261 732.00 | 3 502 290.00 |
8B Suppliers and Related Accounts | 102.00 | 102.00 | | 102.00 |
8K Other liabilities (including liabilities related to repo transactions) | 156.00 | 156.00 | | 156.00 |
VK Loans repaid during the year | 61 494.00 | | | 61 494.00 |
VP Miscellaneous | 68 926.00 | 68 926.00 | | 68 926.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 926.00 | 68 926.00 | | 68 926.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 502 548.00 | 105 499.00 | 261 732.00 | 3 502 548.00 |
