| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 5 207 184.00 | 3 982 686.00 | 1 224 498.00 | 5 207 184.00 |
AP Buildings | 13 205 778.00 | 5 730 276.00 | 7 475 502.00 | 13 205 778.00 |
BH Other financial assets | 155.00 | | 155.00 | 155.00 |
BJ TOTAL (I) | 18 413 118.00 | 9 712 963.00 | 8 700 155.00 | 18 413 118.00 |
BX Customers and related accounts | 868 411.00 | 12 281.00 | 856 130.00 | 868 411.00 |
BZ Other receivables | 151 622.00 | | 151 622.00 | 151 622.00 |
CF Cash and cash equivalents | 2 014 117.00 | | 2 014 117.00 | 2 014 117.00 |
CH Prepaid expenses | 120 711.00 | | 120 711.00 | 120 711.00 |
CJ TOTAL (II) | 3 154 861.00 | 12 281.00 | 3 142 581.00 | 3 154 861.00 |
CO Grand total (0 to V) | 21 567 979.00 | 9 725 243.00 | 11 842 736.00 | 21 567 979.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 191 954.00 | 14 191 954.00 | | 14 191 954.00 |
DH Retained earnings | -10 805 679.00 | -9 729 093.00 | | -10 805 679.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -748 278.00 | -1 076 586.00 | | -748 278.00 |
DL TOTAL (I) | 2 637 996.00 | 3 386 275.00 | | 2 637 996.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 053 345.00 | 11 316 183.00 | | 7 053 345.00 |
DX Trade payables and related accounts | 439 512.00 | 361 975.00 | | 439 512.00 |
DY Tax and social security liabilities | 1 165 771.00 | 194 204.00 | | 1 165 771.00 |
EA Other liabilities | 401 310.00 | 22.00 | | 401 310.00 |
EB Prepaid income (2) | 144 800.00 | 184 371.00 | | 144 800.00 |
EC TOTAL (IV) | 9 204 740.00 | 12 056 756.00 | | 9 204 740.00 |
EE Grand total (I to V) | 11 842 736.00 | 15 443 031.00 | | 11 842 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 720 195.00 | | 720 195.00 | 720 195.00 |
FJ Net sales | 720 195.00 | | 720 195.00 | 720 195.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 104 084.00 | |
FQ Other income | | | 38.00 | |
FR Total operating income (I) | | | 2 824 316.00 | |
FW Other purchases and external expenses | | | 704 977.00 | |
FX Taxes, duties, and similar payments | | | 297 534.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 664 542.00 | |
GB Operating Expenses - Provisions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 12 281.00 | |
GE Other Expenses | | | 356.00 | |
GF Total Operating Expenses (II) | | | 1 679 690.00 | |
GG - OPERATING RESULT (I - II) | | | 1 144 626.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 134 598.00 | |
GS Negative differences of foreign exchange | | | 126.00 | |
GU Total financial expenses (VI) | | | 134 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -134 724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 009 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 300 000.00 | | | 5 300 000.00 |
HD Total exceptional income (VII) | 5 300 000.00 | | | 5 300 000.00 |
HF Exceptional expenses on capital transactions | 7 058 180.00 | | | 7 058 180.00 |
HH Total exceptional expenses (VIII) | 7 058 180.00 | | | 7 058 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 758 180.00 | | | -1 758 180.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 124 316.00 | 1 202 704.00 | | 8 124 316.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 872 595.00 | 2 279 290.00 | | 8 872 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -748 278.00 | -1 076 586.00 | | -748 278.00 |
| |
| 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 | 28 519 731.00 | | 2 481 474.00 | 28 519 731.00 |
I3 DECREASES Total Financial Fixed Assets | | | 155.00 | |
I4 DECREASES Grand Total | 2 481 474.00 | 10 106 614.00 | 18 413 118.00 | 2 481 474.00 |
IY DECREASES Total Tangible Fixed Assets | 2 481 474.00 | 10 106 614.00 | 18 412 963.00 | 2 481 474.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 519 576.00 | | 2 481 474.00 | 28 519 576.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 155.00 | | | 155.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 232 806.00 | 664 542.00 | 3 167 072.00 | 8 232 806.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 232 806.00 | 664 542.00 | 3 167 072.00 | 8 232 806.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 6 086 770.00 | | 2 104 084.00 | 6 086 770.00 |
6T Receivables | | 12 281.00 | | |
7B Total provisions for depreciation | 6 086 770.00 | 12 281.00 | 2 104 084.00 | 6 086 770.00 |
7C Grand total | 6 086 770.00 | 12 281.00 | 2 104 084.00 | 6 086 770.00 |
UE of which provisions and reversals: - Operating | | 12 281.00 | 2 104 084.00 | |
| |
| 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 | 7 053 345.00 | 297 107.00 | 6 756 238.00 | 7 053 345.00 |
8B Suppliers and Related Accounts | 439 512.00 | 439 512.00 | | 439 512.00 |
8K Other liabilities (including liabilities related to repo transactions) | 401 310.00 | 401 310.00 | | 401 310.00 |
8L Deferred income | 144 800.00 | 144 800.00 | | 144 800.00 |
UT Other financial assets | 155.00 | | 155.00 | 155.00 |
UX Other trade receivables | 868 411.00 | 868 411.00 | | 868 411.00 |
VB VAT | 151 622.00 | 151 622.00 | | 151 622.00 |
VK Loans repaid during the year | 3 969 613.00 | | | 3 969 613.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 438.00 | 9 438.00 | | 9 438.00 |
VS Prepaid expenses | 120 711.00 | 120 711.00 | | 120 711.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 140 899.00 | 1 140 744.00 | 155.00 | 1 140 899.00 |
VW VAT | 1 156 333.00 | 1 156 333.00 | | 1 156 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 204 740.00 | 2 448 502.00 | 6 756 238.00 | 9 204 740.00 |
