| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 681 133.00 | 682 774.00 | 1 998 359.00 | 2 681 133.00 |
BJ TOTAL (I) | 2 681 133.00 | 682 774.00 | 1 998 359.00 | 2 681 133.00 |
BX Customers and related accounts | 24 478.00 | | 24 478.00 | 24 478.00 |
BZ Other receivables | 7 103.00 | | 7 103.00 | 7 103.00 |
CF Cash and cash equivalents | 245 622.00 | | 245 622.00 | 245 622.00 |
CJ TOTAL (II) | 277 203.00 | | 277 203.00 | 277 203.00 |
CO Grand total (0 to V) | 2 958 336.00 | 682 774.00 | 2 275 562.00 | 2 958 336.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 187 003.00 | 187 003.00 | | 187 003.00 |
DC Revaluation differences | | 8.00 | | |
DH Retained earnings | -602 125.00 | -462 647.00 | | -602 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 945.00 | -139 478.00 | | 19 945.00 |
DK Regulated provisions | 360 400.00 | 327 891.00 | | 360 400.00 |
DL TOTAL (I) | -34 778.00 | -87 231.00 | | -34 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 4 512.00 | 4 980.00 | | 4 512.00 |
DY Tax and social security liabilities | 2 723.00 | | | 2 723.00 |
EA Other liabilities | 2 303 105.00 | 2 406 054.00 | | 2 303 105.00 |
EC TOTAL (IV) | 2 310 340.00 | 2 411 034.00 | | 2 310 340.00 |
EE Grand total (I to V) | 2 275 562.00 | 2 323 803.00 | | 2 275 562.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 302 749.00 | | 302 749.00 | 302 749.00 |
FJ Net sales | 302 749.00 | | 302 749.00 | 302 749.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 302 750.00 | |
FW Other purchases and external expenses | | | 52 138.00 | |
FX Taxes, duties, and similar payments | | | 13 562.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 134 045.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 199 746.00 | |
GG - OPERATING RESULT (I - II) | | | 103 004.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 50 550.00 | |
GU Total financial expenses (VI) | | | 50 550.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50 550.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4.00 | | |
HF Exceptional expenses on capital transactions | | 120 382.00 | | |
HG Exceptional depreciation and provisions | 32 509.00 | 47 770.00 | | 32 509.00 |
HH Total exceptional expenses (VIII) | 32 509.00 | 168 155.00 | | 32 509.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -32 509.00 | -168 155.00 | | -32 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 302 750.00 | 287 302.00 | | 302 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 282 805.00 | 426 780.00 | | 282 805.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 945.00 | -139 478.00 | | 19 945.00 |
| |
| 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 | 2 681 133.00 | | | 2 681 133.00 |
I4 DECREASES Grand Total | | | 2 681 133.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 681 133.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 681 133.00 | | | 2 681 133.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 548 729.00 | 134 045.00 | | 548 729.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 548 729.00 | 134 045.00 | | 548 729.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 327 891.00 | 32 509.00 | | 327 891.00 |
7C Grand total | 327 891.00 | 32 509.00 | | 327 891.00 |
UJ - Exceptional | | 32 509.00 | | |
| |
| 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 | 4 512.00 | 4 512.00 | | 4 512.00 |
UX Other trade receivables | 24 478.00 | 24 478.00 | | 24 478.00 |
VB VAT | 5 426.00 | 5 426.00 | | 5 426.00 |
VI Group and Associates | 2 303 105.00 | 50 551.00 | 2 252 554.00 | 2 303 105.00 |
VP Miscellaneous | 1 150.00 | 1 150.00 | | 1 150.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 723.00 | 2 723.00 | | 2 723.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 527.00 | 527.00 | | 527.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 581.00 | 31 581.00 | | 31 581.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 310 340.00 | 57 786.00 | 2 252 554.00 | 2 310 340.00 |
