| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 164 001.00 | 55 573.00 | 108 428.00 | 164 001.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 5 887 400.00 | 5 778 972.00 | 108 428.00 | 5 887 400.00 |
CF Cash and cash equivalents | 2 941.00 | | 2 941.00 | 2 941.00 |
CJ TOTAL (II) | 2 941.00 | | 2 941.00 | 2 941.00 |
CO Grand total (0 to V) | 5 890 341.00 | 5 778 972.00 | 111 369.00 | 5 890 341.00 |
CU Other investments | 5 723 399.00 | 5 723 399.00 | | 5 723 399.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 247 940.00 | | 60 000.00 |
DF Regulated reserves (1) | 42 453.00 | | | 42 453.00 |
DH Retained earnings | -19 942.00 | -4 297 460.00 | | -19 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 440.00 | -19 941.00 | | -16 440.00 |
DK Regulated provisions | 27 795.00 | 25 061.00 | | 27 795.00 |
DL TOTAL (I) | 93 866.00 | -4 044 400.00 | | 93 866.00 |
DU Loans and Debts from Credit Institutions (3) | | 96.00 | | |
DX Trade payables and related accounts | 4 920.00 | 5 522.00 | | 4 920.00 |
EA Other liabilities | 12 583.00 | 4 155 852.00 | | 12 583.00 |
EC TOTAL (IV) | 17 503.00 | 4 161 470.00 | | 17 503.00 |
EE Grand total (I to V) | 111 369.00 | 117 069.00 | | 111 369.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 921.00 | |
FX Taxes, duties, and similar payments | | | 383.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 466.00 | |
GF Total Operating Expenses (II) | | | 12 770.00 | |
GG - OPERATING RESULT (I - II) | | | -12 770.00 | |
GL Other interest and similar income | | | 49.00 | |
GP Total financial income (V) | | | 49.00 | |
GR Interest and similar expenses | | | 1 588.00 | |
GU Total financial expenses (VI) | | | 1 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 309.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 280.00 | | | 3 280.00 |
HD Total exceptional income (VII) | 3 280.00 | | | 3 280.00 |
HF Exceptional expenses on capital transactions | 2 676.00 | | | 2 676.00 |
HG Exceptional depreciation and provisions | 2 734.00 | 2 734.00 | | 2 734.00 |
HH Total exceptional expenses (VIII) | 5 410.00 | 2 734.00 | | 5 410.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 130.00 | -2 734.00 | | -2 130.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 329.00 | 48.00 | | 3 329.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 768.00 | 19 989.00 | | 19 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 440.00 | -19 941.00 | | -16 440.00 |
| |
| 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 | 5 890 029.00 | | 47.00 | 5 890 029.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 676.00 | 5 723 399.00 | |
I4 DECREASES Grand Total | | 2 676.00 | 5 887 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 164 001.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 164 001.00 | | | 164 001.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 726 028.00 | | 47.00 | 5 726 028.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 106.00 | 5 466.00 | | 50 106.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 106.00 | 5 466.00 | | 50 106.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 061.00 | 2 734.00 | | 25 061.00 |
7C Grand total | 25 061.00 | 2 734.00 | | 25 061.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 920.00 | 4 920.00 | | 4 920.00 |
VI Group and Associates | 12 583.00 | 12 583.00 | | 12 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 503.00 | 17 503.00 | | 17 503.00 |
