| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 5 232 253.00 | 677 942.00 | 4 554 311.00 | 5 232 253.00 |
BJ TOTAL (I) | 5 232 253.00 | 677 942.00 | 4 554 311.00 | 5 232 253.00 |
BX Customers and related accounts | 29 534.00 | | 29 534.00 | 29 534.00 |
BZ Other receivables | 3 249.00 | | 3 249.00 | 3 249.00 |
CF Cash and cash equivalents | 249 919.00 | | 249 919.00 | 249 919.00 |
CJ TOTAL (II) | 282 702.00 | | 282 702.00 | 282 702.00 |
CO Grand total (0 to V) | 5 514 955.00 | 677 942.00 | 4 837 013.00 | 5 514 955.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 233 410.00 | 233 410.00 | | 233 410.00 |
DH Retained earnings | -285 324.00 | -209 867.00 | | -285 324.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -69 903.00 | -75 456.00 | | -69 903.00 |
DK Regulated provisions | 288 800.00 | 202 565.00 | | 288 800.00 |
DL TOTAL (I) | 166 982.00 | 150 651.00 | | 166 982.00 |
DU Loans and Debts from Credit Institutions (3) | 4 111 321.00 | 4 321 492.00 | | 4 111 321.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 4 980.00 | 4 931.00 | | 4 980.00 |
DY Tax and social security liabilities | 37 322.00 | 21 090.00 | | 37 322.00 |
EA Other liabilities | 516 407.00 | 520 376.00 | | 516 407.00 |
EC TOTAL (IV) | 4 670 031.00 | 4 867 889.00 | | 4 670 031.00 |
EE Grand total (I to V) | 4 837 013.00 | 5 018 540.00 | | 4 837 013.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 470 746.00 | | 470 746.00 | 470 746.00 |
FJ Net sales | 470 746.00 | | 470 746.00 | 470 746.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 470 746.00 | |
FW Other purchases and external expenses | | | 52 952.00 | |
FX Taxes, duties, and similar payments | | | 27 037.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 261 612.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 341 602.00 | |
GG - OPERATING RESULT (I - II) | | | 129 144.00 | |
GR Interest and similar expenses | | | 112 813.00 | |
GU Total financial expenses (VI) | | | 112 813.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -112 813.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 86 235.00 | 110 070.00 | | 86 235.00 |
HH Total exceptional expenses (VIII) | 86 235.00 | 110 070.00 | | 86 235.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -86 235.00 | -110 070.00 | | -86 235.00 |
HL TOTAL REVENUE (I + III + V + VII) | 470 746.00 | 492 531.00 | | 470 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 540 649.00 | 567 987.00 | | 540 649.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -69 903.00 | -75 456.00 | | -69 903.00 |
| |
| 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 | 5 232 253.00 | | | 5 232 253.00 |
I4 DECREASES Grand Total | | | 5 232 253.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 232 253.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 232 253.00 | | | 5 232 253.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 416 330.00 | 261 612.00 | | 416 330.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 416 330.00 | 261 612.00 | | 416 330.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 202 565.00 | 86 235.00 | | 202 565.00 |
7C Grand total | 202 565.00 | 86 235.00 | | 202 565.00 |
UJ - Exceptional | | 86 235.00 | | |
| |
| 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 | 4 980.00 | 4 980.00 | | 4 980.00 |
UX Other trade receivables | 29 534.00 | 29 534.00 | | 29 534.00 |
VB VAT | 2 474.00 | 2 474.00 | | 2 474.00 |
VH Loans with a maturity of more than one year at origin | 4 111 321.00 | 214 507.00 | 903 376.00 | 4 111 321.00 |
VI Group and Associates | 516 407.00 | 6 828.00 | | 516 407.00 |
VK Loans repaid during the year | 210 171.00 | | | 210 171.00 |
VQ Other Taxes, Duties, and Similar Debts | 37 233.00 | 37 233.00 | | 37 233.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 775.00 | 775.00 | | 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 784.00 | 32 784.00 | | 32 784.00 |
VW VAT | 89.00 | 89.00 | | 89.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 670 031.00 | 263 637.00 | 903 376.00 | 4 670 031.00 |
