| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 175 587.00 | 29 280.00 | 146 307.00 | 175 587.00 |
AT Other tangible assets | 229 504.00 | 31 858.00 | 197 646.00 | 229 504.00 |
BD Other fixed assets | | | 2.00 | |
BF Loans | 2 129 042.00 | | 2 129 042.00 | 2 129 042.00 |
BH Other financial assets | 2.00 | | | 2.00 |
BJ TOTAL (I) | 2 534 135.00 | 61 139.00 | 2 472 996.00 | 2 534 135.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 47 548.00 | | 47 548.00 | 47 548.00 |
CF Cash and cash equivalents | 453 524.00 | | 453 524.00 | 453 524.00 |
CJ TOTAL (II) | 501 073.00 | | 501 073.00 | 501 073.00 |
CO Grand total (0 to V) | 3 035 208.00 | 61 139.00 | 2 974 069.00 | 3 035 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -599 984.00 | -410 619.00 | | -599 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -179 826.00 | -189 364.00 | | -179 826.00 |
DL TOTAL (I) | -771 810.00 | -591 984.00 | | -771 810.00 |
DX Trade payables and related accounts | 236 146.00 | 62 793.00 | | 236 146.00 |
DY Tax and social security liabilities | 258.00 | 749.00 | | 258.00 |
EA Other liabilities | 2 543 087.00 | 2 482 329.00 | | 2 543 087.00 |
EB Prepaid income (2) | 966 387.00 | 1 043 698.00 | | 966 387.00 |
EC TOTAL (IV) | 3 745 879.00 | 3 589 570.00 | | 3 745 879.00 |
EE Grand total (I to V) | 2 974 069.00 | 2 997 586.00 | | 2 974 069.00 |
EG Accrued income and payables due within one year | 1 202 793.00 | 140 854.00 | | 1 202 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 664 938.00 | | 664 938.00 | 664 938.00 |
FJ Net sales | 664 938.00 | | 664 938.00 | 664 938.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 122.00 | |
FQ Other income | | | 262.00 | |
FR Total operating income (I) | | | 693 324.00 | |
FW Other purchases and external expenses | | | 861 823.00 | |
FX Taxes, duties, and similar payments | | | 1 293.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 006.00 | |
GF Total Operating Expenses (II) | | | 890 123.00 | |
GG - OPERATING RESULT (I - II) | | | -196 798.00 | |
GL Other interest and similar income | | | 40 230.00 | |
GP Total financial income (V) | | | 40 230.00 | |
GR Interest and similar expenses | | | 23 258.00 | |
GU Total financial expenses (VI) | | | 23 258.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 972.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -179 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 28 122.00 | 29 960.00 | | 28 122.00 |
HL TOTAL REVENUE (I + III + V + VII) | 733 555.00 | 727 815.00 | | 733 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 913 381.00 | 917 180.00 | | 913 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -179 826.00 | -189 364.00 | | -179 826.00 |
HQ References: Real Estate Leasing | 738 954.00 | 740 418.00 | | 738 954.00 |
| |
| 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 | 2 684 536.00 | | | 2 684 536.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 150 401.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 150 401.00 | 2 129 042.00 | |
I4 DECREASES Grand Total | | 150 401.00 | 2 534 135.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
IY DECREASES Total Tangible Fixed Assets | | | 405 092.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 405 092.00 | | | 405 092.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 279 444.00 | | | 2 279 444.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 132.00 | 27 006.00 | | 34 132.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 132.00 | 27 006.00 | | 34 132.00 |
| |
| 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 | 236 146.00 | 236 146.00 | | 236 146.00 |
8K Other liabilities (including liabilities related to repo transactions) | 127 391.00 | | 127 391.00 | 127 391.00 |
8L Deferred income | 966 387.00 | 966 387.00 | | 966 387.00 |
UP Loans | 2 129 042.00 | 153 150.00 | 1 975 891.00 | 2 129 042.00 |
VB VAT | 47 548.00 | 47 548.00 | | 47 548.00 |
VI Group and Associates | 2 415 695.00 | | 2 415 695.00 | 2 415 695.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 176 590.00 | 200 699.00 | 1 975 891.00 | 2 176 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 745 879.00 | 1 202 793.00 | 2 543 086.00 | 3 745 879.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 293.00 | 48 929.00 | | 1 293.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 347.00 | 414.00 | | 347.00 |
ST Other accounts | 811 482.00 | 813 444.00 | | 811 482.00 |
XQ Rental, rental and co-ownership charges | 46 394.00 | | | 46 394.00 |
YT Subcontracting | 3 600.00 | 3 600.00 | | 3 600.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 293.00 | 48 929.00 | | 1 293.00 |
YY Amount of VAT collected | 123 381.00 | 121 462.00 | | 123 381.00 |
YZ Total deductible VAT on goods and services | 191 640.00 | 162 453.00 | | 191 640.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 861 823.00 | 817 459.00 | | 861 823.00 |
