| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 13 587.00 | | 13 587.00 | 13 587.00 |
AP Buildings | 258 157.00 | 128 069.00 | 130 088.00 | 258 157.00 |
AT Other tangible assets | 69 377.00 | 69 054.00 | 322.00 | 69 377.00 |
BJ TOTAL (I) | 341 120.00 | 197 123.00 | 143 997.00 | 341 120.00 |
BX Customers and related accounts | 215.00 | | 215.00 | 215.00 |
BZ Other receivables | 141.00 | | 141.00 | 141.00 |
CF Cash and cash equivalents | 5 954.00 | | 5 954.00 | 5 954.00 |
CH Prepaid expenses | 116.00 | | 116.00 | 116.00 |
CJ TOTAL (II) | 6 425.00 | | 6 425.00 | 6 425.00 |
CO Grand total (0 to V) | 347 546.00 | 197 123.00 | 150 422.00 | 347 546.00 |
CR Shares due in more than one year | 7.00 | | | 7.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -78 456.00 | -88 982.00 | | -78 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 586.00 | 10 526.00 | | 6 586.00 |
DL TOTAL (I) | -64 248.00 | -70 833.00 | | -64 248.00 |
DU Loans and Debts from Credit Institutions (3) | 50 426.00 | 64 135.00 | | 50 426.00 |
DV Miscellaneous Loans and Financial Debts (4) | 163 308.00 | 160 329.00 | | 163 308.00 |
DX Trade payables and related accounts | 268.00 | 233.00 | | 268.00 |
DY Tax and social security liabilities | 642.00 | | | 642.00 |
EA Other liabilities | 27.00 | 222.00 | | 27.00 |
EC TOTAL (IV) | 214 670.00 | 224 918.00 | | 214 670.00 |
EE Grand total (I to V) | 150 422.00 | 154 085.00 | | 150 422.00 |
EI Including equity loans | 163 308.00 | | | 163 308.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 302.00 | | 32 302.00 | 32 302.00 |
FJ Net sales | 32 302.00 | | 32 302.00 | 32 302.00 |
FR Total operating income (I) | | | 32 302.00 | |
FW Other purchases and external expenses | | | 14 772.00 | |
FX Taxes, duties, and similar payments | | | 3 161.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 501.00 | |
GF Total Operating Expenses (II) | | | 24 434.00 | |
GG - OPERATING RESULT (I - II) | | | 7 868.00 | |
GR Interest and similar expenses | | | 1 251.00 | |
GU Total financial expenses (VI) | | | 1 251.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 251.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 31.00 | | | 31.00 |
HH Total exceptional expenses (VIII) | 31.00 | | | 31.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31.00 | | | -31.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 302.00 | 36 002.00 | | 32 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 716.00 | 25 476.00 | | 25 716.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 586.00 | 10 526.00 | | 6 586.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 190 622.00 | 6 501.00 | | 190 622.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 190 622.00 | 6 501.00 | | 190 622.00 |
| |
| 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 | 80.00 | 80.00 | | 80.00 |
8B Suppliers and Related Accounts | 268.00 | 268.00 | | 268.00 |
8E Income Taxes | 642.00 | 642.00 | | 642.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27.00 | 27.00 | | 27.00 |
UX Other trade receivables | 215.00 | 215.00 | | 215.00 |
VH Loans with a maturity of more than one year at origin | 50 426.00 | 14 014.00 | 36 412.00 | 50 426.00 |
VI Group and Associates | 163 227.00 | 163 227.00 | | 163 227.00 |
VP Miscellaneous | 79.00 | 79.00 | | 79.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 62.00 | 62.00 | | 62.00 |
VS Prepaid expenses | 116.00 | 116.00 | | 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 471.00 | 471.00 | | 471.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 670.00 | 178 258.00 | 36 412.00 | 214 670.00 |
