| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 357 000.00 | | 357 000.00 | 357 000.00 |
AP Buildings | 2 039 308.00 | 821 912.00 | 1 217 396.00 | 2 039 308.00 |
AT Other tangible assets | 88 501.00 | 68 325.00 | 20 176.00 | 88 501.00 |
BJ TOTAL (I) | 2 484 809.00 | 890 238.00 | 1 594 571.00 | 2 484 809.00 |
BX Customers and related accounts | 18 477.00 | 14 157.00 | 4 319.00 | 18 477.00 |
BZ Other receivables | 623 666.00 | | 623 666.00 | 623 666.00 |
CF Cash and cash equivalents | 38 379.00 | | 38 379.00 | 38 379.00 |
CJ TOTAL (II) | 680 522.00 | 14 157.00 | 666 364.00 | 680 522.00 |
CO Grand total (0 to V) | 3 165 331.00 | 904 395.00 | 2 260 936.00 | 3 165 331.00 |
CR Shares due in more than one year | 14 157.00 | | | 14 157.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 501 000.00 | 2 501 000.00 | | 2 501 000.00 |
DH Retained earnings | -224 300.00 | -182 113.00 | | -224 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 025.00 | -42 187.00 | | -29 025.00 |
DL TOTAL (I) | 2 247 675.00 | 2 276 700.00 | | 2 247 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 864.00 | 11 624.00 | | 11 864.00 |
DX Trade payables and related accounts | 1 397.00 | 755.00 | | 1 397.00 |
EC TOTAL (IV) | 13 261.00 | 12 379.00 | | 13 261.00 |
EE Grand total (I to V) | 2 260 936.00 | 2 289 079.00 | | 2 260 936.00 |
EI Including equity loans | 11 864.00 | | | 11 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 151 567.00 | | 151 567.00 | 151 567.00 |
FJ Net sales | 151 567.00 | | 151 567.00 | 151 567.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 264.00 | |
FR Total operating income (I) | | | 162 832.00 | |
FW Other purchases and external expenses | | | 65 342.00 | |
FX Taxes, duties, and similar payments | | | 20 356.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 111 631.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 564.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 197 895.00 | |
GG - OPERATING RESULT (I - II) | | | -35 064.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 957.00 | |
GP Total financial income (V) | | | 5 957.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 957.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 136.00 | | | 136.00 |
HD Total exceptional income (VII) | 136.00 | | | 136.00 |
HE Exceptional expenses on management operations | 54.00 | | | 54.00 |
HH Total exceptional expenses (VIII) | 54.00 | | | 54.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 82.00 | | | 82.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 924.00 | 159 146.00 | | 168 924.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 949.00 | 201 332.00 | | 197 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 025.00 | -42 187.00 | | -29 025.00 |
| |
| 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 | 2 484 809.00 | | | 2 484 809.00 |
I4 DECREASES Grand Total | | | 2 484 810.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 484 809.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 484 809.00 | | | 2 484 809.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 778 607.00 | 111 631.00 | 890 238.00 | 778 607.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 778 607.00 | 111 631.00 | 890 238.00 | 778 607.00 |
| |
| 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 | 11 864.00 | 11 864.00 | | 11 864.00 |
8B Suppliers and Related Accounts | 1 397.00 | 1 397.00 | | 1 397.00 |
UX Other trade receivables | 18 477.00 | 4 319.00 | 14 157.00 | 18 477.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 623 666.00 | 623 666.00 | | 623 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 642 143.00 | 627 985.00 | 14 157.00 | 642 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 261.00 | 13 261.00 | | 13 261.00 |
