| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 013 181.00 | | 1 013 181.00 | 1 013 181.00 |
AP Buildings | 7 662 265.00 | 377 127.00 | 7 285 138.00 | 7 662 265.00 |
BJ TOTAL (I) | 8 675 446.00 | 377 127.00 | 8 298 319.00 | 8 675 446.00 |
BZ Other receivables | 71 577.00 | | 71 577.00 | 71 577.00 |
CF Cash and cash equivalents | 16 328.00 | | 16 328.00 | 16 328.00 |
CJ TOTAL (II) | 87 905.00 | | 87 905.00 | 87 905.00 |
CO Grand total (0 to V) | 8 763 351.00 | 377 127.00 | 8 386 224.00 | 8 763 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 002 175.00 | 3 002 175.00 | | 3 002 175.00 |
DH Retained earnings | -460 461.00 | -406 819.00 | | -460 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -90 489.00 | -53 642.00 | | -90 489.00 |
DL TOTAL (I) | 2 451 225.00 | 2 541 714.00 | | 2 451 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 933 417.00 | 6 086 390.00 | | 5 933 417.00 |
DX Trade payables and related accounts | 1 356.00 | 1 356.00 | | 1 356.00 |
EA Other liabilities | 226.00 | 226.00 | | 226.00 |
EC TOTAL (IV) | 5 934 999.00 | 6 087 972.00 | | 5 934 999.00 |
EE Grand total (I to V) | 8 386 224.00 | 8 629 685.00 | | 8 386 224.00 |
EI Including equity loans | 5 933 417.00 | | | 5 933 417.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 124 066.00 | | 124 066.00 | 124 066.00 |
FJ Net sales | 124 066.00 | | 124 066.00 | 124 066.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 725.00 | |
FR Total operating income (I) | | | 141 791.00 | |
FW Other purchases and external expenses | | | 4 015.00 | |
FX Taxes, duties, and similar payments | | | 17 725.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 239 446.00 | |
GF Total Operating Expenses (II) | | | 261 186.00 | |
GG - OPERATING RESULT (I - II) | | | -119 395.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -119 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 28 906.00 | 16 631.00 | | 28 906.00 |
HD Total exceptional income (VII) | 28 906.00 | 16 631.00 | | 28 906.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 28 906.00 | 16 631.00 | | 28 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 697.00 | 88 208.00 | | 170 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 261 186.00 | 141 850.00 | | 261 186.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -90 489.00 | -53 642.00 | | -90 489.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 137 681.00 | 239 446.00 | | 137 681.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 137 681.00 | 239 446.00 | | 137 681.00 |
| |
| 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 | 5 933 417.00 | 152 972.00 | 611 890.00 | 5 933 417.00 |
8B Suppliers and Related Accounts | 1 356.00 | 1 356.00 | | 1 356.00 |
8K Other liabilities (including liabilities related to repo transactions) | 226.00 | 226.00 | | 226.00 |
VK Loans repaid during the year | 152 972.00 | | | 152 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 934 999.00 | 154 555.00 | 611 890.00 | 5 934 999.00 |
