| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 539 196.00 | | 2 539 196.00 | 2 539 196.00 |
AP Buildings | 7 868 840.00 | 4 020 630.00 | 3 848 210.00 | 7 868 840.00 |
BJ TOTAL (I) | 10 408 036.00 | 4 020 630.00 | 6 387 406.00 | 10 408 036.00 |
BX Customers and related accounts | 175 387.00 | | 175 387.00 | 175 387.00 |
BZ Other receivables | 58 682.00 | | 58 682.00 | 58 682.00 |
CF Cash and cash equivalents | 172 408.00 | | 172 408.00 | 172 408.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 406 477.00 | | 406 477.00 | 406 477.00 |
CO Grand total (0 to V) | 10 814 512.00 | 4 020 630.00 | 6 793 882.00 | 10 814 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DB Share, merger, contribution premiums, etc. | 3 289 544.00 | 3 289 544.00 | | 3 289 544.00 |
DH Retained earnings | -2 376 293.00 | -2 163 179.00 | | -2 376 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 786.00 | -213 114.00 | | -21 786.00 |
DL TOTAL (I) | 921 464.00 | 943 251.00 | | 921 464.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 562 009.00 | 5 836 848.00 | | 5 562 009.00 |
DX Trade payables and related accounts | 25 527.00 | 38 735.00 | | 25 527.00 |
DY Tax and social security liabilities | 52 798.00 | 55 466.00 | | 52 798.00 |
EB Prepaid income (2) | 232 084.00 | 227 516.00 | | 232 084.00 |
EC TOTAL (IV) | 5 872 418.00 | 6 158 565.00 | | 5 872 418.00 |
EE Grand total (I to V) | 6 793 882.00 | 7 101 816.00 | | 6 793 882.00 |
EG Accrued income and payables due within one year | 1 040 196.00 | 657 736.00 | | 1 040 196.00 |
EI Including equity loans | 5 562 009.00 | | | 5 562 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 994 245.00 | | 994 245.00 | 994 245.00 |
FJ Net sales | 994 245.00 | | 994 245.00 | 994 245.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 994 245.00 | |
FW Other purchases and external expenses | | | 221 808.00 | |
FX Taxes, duties, and similar payments | | | 203 063.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 298 708.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 723 581.00 | |
GG - OPERATING RESULT (I - II) | | | 270 663.00 | |
GR Interest and similar expenses | | | 298 922.00 | |
GU Total financial expenses (VI) | | | 298 922.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -298 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 258.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6 472.00 | | | 6 472.00 |
HD Total exceptional income (VII) | 6 472.00 | | | 6 472.00 |
HF Exceptional expenses on capital transactions | | 208.00 | | |
HH Total exceptional expenses (VIII) | | 208.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 472.00 | -208.00 | | 6 472.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000 717.00 | 822 162.00 | | 1 000 717.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 022 503.00 | 1 035 276.00 | | 1 022 503.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 786.00 | -213 114.00 | | -21 786.00 |
| |
| 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 | 10 392 630.00 | | 15 406.00 | 10 392 630.00 |
I4 DECREASES Grand Total | | | 10 408 036.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 408 036.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 392 630.00 | | 15 406.00 | 10 392 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 721 922.00 | 298 708.00 | | 3 721 922.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 721 922.00 | 298 708.00 | | 3 721 922.00 |
| |
| 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 | 4 904 776.00 | 72 554.00 | 4 832 222.00 | 4 904 776.00 |
8B Suppliers and Related Accounts | 25 527.00 | 25 527.00 | | 25 527.00 |
8L Deferred income | 232 084.00 | 232 084.00 | | 232 084.00 |
UX Other trade receivables | 175 387.00 | 175 387.00 | | 175 387.00 |
VB VAT | 8 975.00 | 8 975.00 | | 8 975.00 |
VI Group and Associates | 657 233.00 | 657 233.00 | | 657 233.00 |
VK Loans repaid during the year | 670 125.00 | | | 670 125.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 274.00 | 6 274.00 | | 6 274.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49 707.00 | 49 707.00 | | 49 707.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 234 068.00 | 234 068.00 | | 234 068.00 |
VW VAT | 46 524.00 | 46 524.00 | | 46 524.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 872 418.00 | 1 040 196.00 | 4 832 222.00 | 5 872 418.00 |
