| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 632 805.00 | | 1 632 805.00 | 1 632 805.00 |
AP Buildings | 11 408 661.00 | 3 118 279.00 | 8 290 382.00 | 11 408 661.00 |
BJ TOTAL (I) | 13 041 468.00 | 3 118 279.00 | 9 923 188.00 | 13 041 468.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 40 100.00 | | 40 100.00 | 40 100.00 |
CF Cash and cash equivalents | 1 167 516.00 | | 1 167 516.00 | 1 167 516.00 |
CH Prepaid expenses | 7 928.00 | | 7 928.00 | 7 928.00 |
CJ TOTAL (II) | 1 215 545.00 | | 1 215 545.00 | 1 215 545.00 |
CO Grand total (0 to V) | 14 287 775.00 | 3 118 279.00 | 11 169 496.00 | 14 287 775.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
CW Deferred expenses or loan issuance costs | 30 763.00 | | 30 763.00 | 30 763.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 609 486.00 | 3 609 486.00 | | 3 609 486.00 |
DH Retained earnings | -341 766.00 | -456 171.00 | | -341 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 769.00 | 114 405.00 | | 136 769.00 |
DL TOTAL (I) | 3 404 488.00 | 3 267 720.00 | | 3 404 488.00 |
DU Loans and Debts from Credit Institutions (3) | 7 131 302.00 | 7 131 559.00 | | 7 131 302.00 |
DV Miscellaneous Loans and Financial Debts (4) | 236 125.00 | 233 840.00 | | 236 125.00 |
DX Trade payables and related accounts | 38 882.00 | 41 309.00 | | 38 882.00 |
DY Tax and social security liabilities | 47 943.00 | 65 371.00 | | 47 943.00 |
EA Other liabilities | 35 157.00 | 20 499.00 | | 35 157.00 |
EB Prepaid income (2) | 275 599.00 | 271 288.00 | | 275 599.00 |
EC TOTAL (IV) | 7 765 008.00 | 7 763 864.00 | | 7 765 008.00 |
EE Grand total (I to V) | 11 169 496.00 | 11 031 584.00 | | 11 169 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 070 550.00 | | 1 070 550.00 | 1 070 550.00 |
FJ Net sales | 1 070 550.00 | | 1 070 550.00 | 1 070 550.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 1 070 560.00 | |
FW Other purchases and external expenses | | | 164 248.00 | |
FX Taxes, duties, and similar payments | | | 73 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 601 428.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 838 844.00 | |
GG - OPERATING RESULT (I - II) | | | 231 716.00 | |
GR Interest and similar expenses | | | 94 948.00 | |
GU Total financial expenses (VI) | | | 94 948.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -94 948.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 070 560.00 | 1 084 831.00 | | 1 070 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 933 792.00 | 970 426.00 | | 933 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 769.00 | 114 405.00 | | 136 769.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 527 135.00 | 591 144.00 | | 2 527 135.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 527 135.00 | 591 144.00 | | 2 527 135.00 |
| |
| 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 | 236 125.00 | | | 236 125.00 |
8B Suppliers and Related Accounts | 38 882.00 | 38 882.00 | | 38 882.00 |
8L Deferred income | 275 599.00 | 275 599.00 | | 275 599.00 |
VB VAT | 8 217.00 | 8 217.00 | | 8 217.00 |
VH Loans with a maturity of more than one year at origin | 7 131 302.00 | 11 570.00 | 7 119 732.00 | 7 131 302.00 |
VQ Other Taxes, Duties, and Similar Debts | 122.00 | 122.00 | | 122.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 883.00 | 31 883.00 | | 31 883.00 |
VS Prepaid expenses | 7 928.00 | 7 928.00 | | 7 928.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 029.00 | 48 029.00 | | 48 029.00 |
VW VAT | 47 821.00 | 47 821.00 | | 47 821.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 765 008.00 | 409 150.00 | 7 119 732.00 | 7 765 008.00 |
Z2 Liabilities representing borrowed securities | 35 157.00 | 35 157.00 | | 35 157.00 |
