| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 185 893.00 | | 185 893.00 | 185 893.00 |
AP Buildings | 1 674 077.00 | 52 856.00 | 1 621 221.00 | 1 674 077.00 |
AT Other tangible assets | 131 489.00 | 9 770.00 | 121 719.00 | 131 489.00 |
BJ TOTAL (I) | 1 991 459.00 | 62 626.00 | 1 928 833.00 | 1 991 459.00 |
BX Customers and related accounts | 6 300.00 | | 6 300.00 | 6 300.00 |
BZ Other receivables | 8 155.00 | | 8 155.00 | 8 155.00 |
CF Cash and cash equivalents | 7 863.00 | | 7 863.00 | 7 863.00 |
CH Prepaid expenses | 67.00 | | 67.00 | 67.00 |
CJ TOTAL (II) | 22 384.00 | | 22 384.00 | 22 384.00 |
CO Grand total (0 to V) | 2 013 843.00 | 62 626.00 | 1 951 217.00 | 2 013 843.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -33 901.00 | | | -33 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 636.00 | -33 901.00 | | -64 636.00 |
DL TOTAL (I) | 1 463.00 | 66 099.00 | | 1 463.00 |
DU Loans and Debts from Credit Institutions (3) | 1 291 871.00 | 900 000.00 | | 1 291 871.00 |
DV Miscellaneous Loans and Financial Debts (4) | 635 349.00 | 162 441.00 | | 635 349.00 |
DW Advances and down payments received on current orders | 5 860.00 | | | 5 860.00 |
DX Trade payables and related accounts | 11 104.00 | 32 826.00 | | 11 104.00 |
DY Tax and social security liabilities | 2 531.00 | | | 2 531.00 |
EA Other liabilities | 3 040.00 | 3 040.00 | | 3 040.00 |
EC TOTAL (IV) | 1 949 754.00 | 1 098 308.00 | | 1 949 754.00 |
EE Grand total (I to V) | 1 951 217.00 | 1 164 407.00 | | 1 951 217.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 38 194.00 | |
FJ Net sales | | | 38 194.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 38 202.00 | |
FW Other purchases and external expenses | | | 24 669.00 | |
FX Taxes, duties, and similar payments | | | 2 649.00 | |
GB Operating Expenses - Provisions | | | 58 942.00 | |
GE Other Expenses | | | 71.00 | |
GF Total Operating Expenses (II) | | | 86 331.00 | |
GG - OPERATING RESULT (I - II) | | | -48 129.00 | |
GU Total financial expenses (VI) | | | 16 507.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 507.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 636.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 202.00 | 2 295.00 | | 38 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 838.00 | 36 195.00 | | 102 838.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -64 636.00 | -33 901.00 | | -64 636.00 |
| |
| 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 | 1 026 144.00 | | 965 315.00 | 1 026 144.00 |
I4 DECREASES Grand Total | | | 1 991 459.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 991 459.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 026 144.00 | | 965 315.00 | 1 026 144.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 690.00 | 58 942.00 | 6.00 | 3 690.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 690.00 | 58 942.00 | 6.00 | 3 690.00 |
| |
| 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 | 2 022.00 | 2 022.00 | | 2 022.00 |
8B Suppliers and Related Accounts | 11 104.00 | 11 104.00 | | 11 104.00 |
8D Social Security and Other Social Organizations | 2 531.00 | 2 531.00 | | 2 531.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 040.00 | 3 040.00 | | 3 040.00 |
UX Other trade receivables | 6 300.00 | 6 300.00 | | 6 300.00 |
VH Loans with a maturity of more than one year at origin | 1 291 871.00 | 76 972.00 | 389 176.00 | 1 291 871.00 |
VI Group and Associates | 633 327.00 | 633 327.00 | | 633 327.00 |
VJ Loans taken out during the year | 400 000.00 | | | 400 000.00 |
VK Loans repaid during the year | 8 130.00 | | | 8 130.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 155.00 | 8 155.00 | | 8 155.00 |
VS Prepaid expenses | 67.00 | 67.00 | | 67.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 521.00 | 14 521.00 | | 14 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 943 894.00 | 728 996.00 | 389 176.00 | 1 943 894.00 |
