| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 5 436 868.00 | | 5 436 868.00 | 5 436 868.00 |
AP Buildings | 27 570 193.00 | 2 266 447.00 | 25 303 746.00 | 27 570 193.00 |
BJ TOTAL (I) | 33 007 061.00 | 2 266 447.00 | 30 740 614.00 | 33 007 061.00 |
BX Customers and related accounts | 224 651.00 | | 224 651.00 | 224 651.00 |
CF Cash and cash equivalents | 261.00 | | 261.00 | 261.00 |
CJ TOTAL (II) | 224 912.00 | | 224 912.00 | 224 912.00 |
CO Grand total (0 to V) | 33 231 973.00 | 2 266 447.00 | 30 965 526.00 | 33 231 973.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 181 344.00 | 11 181 344.00 | | 11 181 344.00 |
DH Retained earnings | -1 391 645.00 | -982 583.00 | | -1 391 645.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -324 728.00 | -409 062.00 | | -324 728.00 |
DL TOTAL (I) | 9 464 971.00 | 9 789 699.00 | | 9 464 971.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 500 393.00 | 21 822 984.00 | | 21 500 393.00 |
DY Tax and social security liabilities | | 89 202.00 | | |
EA Other liabilities | 161.00 | | | 161.00 |
EC TOTAL (IV) | 21 500 554.00 | 21 912 186.00 | | 21 500 554.00 |
EE Grand total (I to V) | 30 965 526.00 | 31 701 885.00 | | 30 965 526.00 |
EG Accrued income and payables due within one year | 1 034 796.00 | 591 651.00 | | 1 034 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 755 949.00 | | 755 949.00 | 755 949.00 |
FJ Net sales | 755 949.00 | | 755 949.00 | 755 949.00 |
FR Total operating income (I) | | | 755 949.00 | |
FW Other purchases and external expenses | | | | |
FX Taxes, duties, and similar payments | | | 74 410.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 646 797.00 | |
GF Total Operating Expenses (II) | | | 721 207.00 | |
GG - OPERATING RESULT (I - II) | | | 34 742.00 | |
GR Interest and similar expenses | | | 351 361.00 | |
GU Total financial expenses (VI) | | | 351 361.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -351 361.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -316 619.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8 109.00 | | | 8 109.00 |
HH Total exceptional expenses (VIII) | 8 109.00 | | | 8 109.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 109.00 | | | -8 109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 755 949.00 | 644 074.00 | | 755 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 080 677.00 | 1 053 137.00 | | 1 080 677.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -324 728.00 | -409 062.00 | | -324 728.00 |
| |
| 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 | 33 007 061.00 | | | 33 007 061.00 |
I4 DECREASES Grand Total | | | 33 007 061.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 007 061.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 007 061.00 | | | 33 007 061.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 619 650.00 | 646 797.00 | | 1 619 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 619 650.00 | 646 797.00 | | 1 619 650.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 161.00 | 161.00 | | 161.00 |
UX Other trade receivables | 224 651.00 | 224 651.00 | | 224 651.00 |
VI Group and Associates | 21 500 393.00 | 1 034 635.00 | 1 244 364.00 | 21 500 393.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224 651.00 | 224 651.00 | | 224 651.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 500 554.00 | 1 034 796.00 | 1 244 364.00 | 21 500 554.00 |
