| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 171 600.00 | | 171 600.00 | 171 600.00 |
AP Buildings | 686 400.00 | 158 123.00 | 528 277.00 | 686 400.00 |
BF Loans | 100 483.00 | | 100 483.00 | 100 483.00 |
BH Other financial assets | 663.00 | | 663.00 | 663.00 |
BJ TOTAL (I) | 959 146.00 | 158 123.00 | 801 023.00 | 959 146.00 |
BX Customers and related accounts | 8 201.00 | | 8 201.00 | 8 201.00 |
BZ Other receivables | 3 540.00 | | 3 540.00 | 3 540.00 |
CF Cash and cash equivalents | 7 312.00 | | 7 312.00 | 7 312.00 |
CH Prepaid expenses | 730.00 | | 730.00 | 730.00 |
CJ TOTAL (II) | 19 783.00 | | 19 783.00 | 19 783.00 |
CO Grand total (0 to V) | 978 929.00 | 158 123.00 | 820 806.00 | 978 929.00 |
CP Shares due in less than one year | 663.00 | | | 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | 900 000.00 | | 900 000.00 |
DH Retained earnings | -63 557.00 | -46 738.00 | | -63 557.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 267.00 | -16 820.00 | | -21 267.00 |
DL TOTAL (I) | 815 176.00 | 836 443.00 | | 815 176.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | 50.00 | | 51.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 864.00 | 3 864.00 | | 3 864.00 |
DX Trade payables and related accounts | 1 716.00 | 2 292.00 | | 1 716.00 |
EC TOTAL (IV) | 5 631.00 | 6 206.00 | | 5 631.00 |
EE Grand total (I to V) | 820 806.00 | 842 648.00 | | 820 806.00 |
EG Accrued income and payables due within one year | 5 631.00 | 6 206.00 | | 5 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45 049.00 | | 45 049.00 | 45 049.00 |
FJ Net sales | 45 049.00 | | 45 049.00 | 45 049.00 |
FM Inventory production | | | 1.00 | |
FR Total operating income (I) | | | 45 049.00 | |
FW Other purchases and external expenses | | | 26 957.00 | |
FX Taxes, duties, and similar payments | | | 5 659.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 34 320.00 | |
GE Other Expenses | | | 43.00 | |
GF Total Operating Expenses (II) | | | 66 979.00 | |
GG - OPERATING RESULT (I - II) | | | -21 930.00 | |
GL Other interest and similar income | | | 663.00 | |
GP Total financial income (V) | | | 663.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 663.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 267.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 712.00 | 48 123.00 | | 45 712.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 979.00 | 64 943.00 | | 66 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 267.00 | -16 820.00 | | -21 267.00 |
| |
| 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 | 898 483.00 | | 61 328.00 | 898 483.00 |
I3 DECREASES Total Financial Fixed Assets | 665.00 | | 101 146.00 | 665.00 |
I4 DECREASES Grand Total | 665.00 | | 959 146.00 | 665.00 |
IY DECREASES Total Tangible Fixed Assets | | | 858 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 858 000.00 | | | 858 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 483.00 | | 61 328.00 | 40 483.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 123 803.00 | 34 320.00 | | 123 803.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 123 803.00 | 34 320.00 | | 123 803.00 |
| |
| 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 | 3 540.00 | 3 540.00 | | 3 540.00 |
8B Suppliers and Related Accounts | 1 716.00 | 1 716.00 | | 1 716.00 |
UP Loans | 100 483.00 | | 100 483.00 | 100 483.00 |
UT Other financial assets | 663.00 | 663.00 | | 663.00 |
UX Other trade receivables | 8 201.00 | 8 201.00 | | 8 201.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VI Group and Associates | 324.00 | 324.00 | | 324.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 540.00 | 3 540.00 | | 3 540.00 |
VS Prepaid expenses | 730.00 | 730.00 | | 730.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 617.00 | 13 134.00 | 100 483.00 | 113 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 631.00 | 5 631.00 | | 5 631.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 659.00 | 4 445.00 | | 5 659.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 185.00 | 15 978.00 | | 17 185.00 |
ST Other accounts | 3 384.00 | 3 914.00 | | 3 384.00 |
XQ Rental, rental and co-ownership charges | 6 388.00 | 6 286.00 | | 6 388.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 659.00 | 4 445.00 | | 5 659.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 957.00 | 26 178.00 | | 26 957.00 |
