| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 123 491.00 | | 2 123 491.00 | 2 123 491.00 |
AP Buildings | 12 690 029.00 | 147 099.00 | 12 542 929.00 | 12 690 029.00 |
BJ TOTAL (I) | 14 813 520.00 | 147 099.00 | 14 666 421.00 | 14 813 520.00 |
BZ Other receivables | 3 807 482.00 | | 3 807 482.00 | 3 807 482.00 |
CF Cash and cash equivalents | 31 843.00 | | 31 843.00 | 31 843.00 |
CJ TOTAL (II) | 3 839 325.00 | | 3 839 325.00 | 3 839 325.00 |
CO Grand total (0 to V) | 18 652 846.00 | 147 099.00 | 18 505 747.00 | 18 652 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 042 059.00 | | | 4 042 059.00 |
DH Retained earnings | -533 265.00 | | | -533 265.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -150 121.00 | | | -150 121.00 |
DL TOTAL (I) | 3 358 672.00 | | | 3 358 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 204 141.00 | | | 11 204 141.00 |
DX Trade payables and related accounts | 1 923.00 | | | 1 923.00 |
DZ Fixed asset liabilities and related accounts | 3 941 009.00 | | | 3 941 009.00 |
EC TOTAL (IV) | 15 147 075.00 | | | 15 147 075.00 |
EE Grand total (I to V) | 18 505 747.00 | | | 18 505 747.00 |
EG Accrued income and payables due within one year | 4 327 073.00 | | | 4 327 073.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 022.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 147 099.00 | |
GF Total Operating Expenses (II) | | | 150 121.00 | |
GG - OPERATING RESULT (I - II) | | | -150 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -150 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 121.00 | | | 150 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -150 121.00 | | | -150 121.00 |
| |
| 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 | 10 872 511.00 | | 16 631 039.00 | 10 872 511.00 |
I4 DECREASES Grand Total | 12 690 029.00 | | 14 813 520.00 | 12 690 029.00 |
IY DECREASES Total Tangible Fixed Assets | 12 690 029.00 | | 14 813 520.00 | 12 690 029.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 872 511.00 | | 16 631 039.00 | 10 872 511.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 12 690 029.00 | | | 12 690 029.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 147 099.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 147 099.00 | | |
| |
| 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 | 10 780 271.00 | 384 139.00 | 1 536 559.00 | 10 780 271.00 |
8B Suppliers and Related Accounts | 1 923.00 | 1 923.00 | | 1 923.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 941 009.00 | 3 941 009.00 | | 3 941 009.00 |
VI Group and Associates | 423 870.00 | | 423 870.00 | 423 870.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 807 482.00 | 3 807 482.00 | | 3 807 482.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 807 482.00 | 3 807 482.00 | | 3 807 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 147 075.00 | 4 327 073.00 | 1 960 429.00 | 15 147 075.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 974.00 | | | 1 974.00 |
ST Other accounts | 807.00 | | | 807.00 |
XQ Rental, rental and co-ownership charges | 240.00 | | | 240.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 022.00 | | | 3 022.00 |
