| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
AP Buildings | 12 035 629.00 | 9 721 343.00 | 2 314 286.00 | 12 035 629.00 |
BH Other financial assets | 4 259.00 | | 4 259.00 | 4 259.00 |
BJ TOTAL (I) | 13 539 888.00 | 9 721 343.00 | 3 818 545.00 | 13 539 888.00 |
BX Customers and related accounts | 10 341.00 | | 10 341.00 | 10 341.00 |
BZ Other receivables | 140 815.00 | | 140 815.00 | 140 815.00 |
CF Cash and cash equivalents | 5 827.00 | | 5 827.00 | 5 827.00 |
CH Prepaid expenses | 64 526.00 | | 64 526.00 | 64 526.00 |
CJ TOTAL (II) | 221 509.00 | | 221 509.00 | 221 509.00 |
CO Grand total (0 to V) | 13 761 396.00 | 9 721 343.00 | 4 040 054.00 | 13 761 396.00 |
CP Shares due in less than one year | 4 259.00 | | | 4 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -1 912 020.00 | -1 418 651.00 | | -1 912 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -506 688.00 | -493 369.00 | | -506 688.00 |
DL TOTAL (I) | -2 378 707.00 | -1 872 020.00 | | -2 378 707.00 |
DU Loans and Debts from Credit Institutions (3) | 2 220 940.00 | 2 581 425.00 | | 2 220 940.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 947 766.00 | 3 238 607.00 | | 3 947 766.00 |
DX Trade payables and related accounts | 142 810.00 | 164 563.00 | | 142 810.00 |
DY Tax and social security liabilities | 107 244.00 | 54 356.00 | | 107 244.00 |
EC TOTAL (IV) | 6 418 761.00 | 6 038 952.00 | | 6 418 761.00 |
EE Grand total (I to V) | 4 040 054.00 | 4 166 932.00 | | 4 040 054.00 |
EG Accrued income and payables due within one year | 250 055.00 | 218 920.00 | | 250 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 63 118.00 | |
FX Taxes, duties, and similar payments | | | 229 777.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 171 429.00 | |
GF Total Operating Expenses (II) | | | 464 323.00 | |
GG - OPERATING RESULT (I - II) | | | -464 323.00 | |
GR Interest and similar expenses | | | 39 515.00 | |
GU Total financial expenses (VI) | | | 39 515.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -39 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -503 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 850.00 | 3 000.00 | | 2 850.00 |
HH Total exceptional expenses (VIII) | 2 850.00 | 3 000.00 | | 2 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 850.00 | -3 000.00 | | -2 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 506 688.00 | 493 369.00 | | 506 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -506 688.00 | -493 369.00 | | -506 688.00 |
| |
| 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 | 13 539 888.00 | | | 13 539 888.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 259.00 | |
I4 DECREASES Grand Total | | | 13 539 888.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 535 629.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 535 629.00 | | | 13 535 629.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 259.00 | | | 4 259.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 392 777.00 | 171 429.00 | | 8 392 777.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 392 777.00 | 171 429.00 | | 8 392 777.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 1 157 137.00 | | | 1 157 137.00 |
7B Total provisions for depreciation | 1 157 137.00 | | | 1 157 137.00 |
7C Grand total | 1 157 137.00 | | | 1 157 137.00 |
| |
| 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 | 142 810.00 | 142 810.00 | | 142 810.00 |
UT Other financial assets | 4 259.00 | 4 259.00 | | 4 259.00 |
UX Other trade receivables | 10 341.00 | 10 341.00 | | 10 341.00 |
VB VAT | 21 922.00 | 21 922.00 | | 21 922.00 |
VH Loans with a maturity of more than one year at origin | 2 220 940.00 | | 2 220 940.00 | 2 220 940.00 |
VI Group and Associates | 3 947 766.00 | | 3 947 766.00 | 3 947 766.00 |
VK Loans repaid during the year | 360 485.00 | | | 360 485.00 |
VQ Other Taxes, Duties, and Similar Debts | 107 244.00 | 107 244.00 | | 107 244.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 118 893.00 | 118 893.00 | | 118 893.00 |
VS Prepaid expenses | 64 526.00 | 64 526.00 | | 64 526.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 219 940.00 | 219 940.00 | | 219 940.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 418 761.00 | 250 055.00 | 6 168 706.00 | 6 418 761.00 |
| |
| 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 | 229 777.00 | 215 167.00 | | 229 777.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 33 793.00 | 36 417.00 | | 33 793.00 |
ST Other accounts | 6 647.00 | 6 521.00 | | 6 647.00 |
XQ Rental, rental and co-ownership charges | 22 677.00 | 14 163.00 | | 22 677.00 |
YW Business tax | | 261.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 229 777.00 | 215 428.00 | | 229 777.00 |
YZ Total deductible VAT on goods and services | 11 837.00 | 11 089.00 | | 11 837.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 63 118.00 | 57 101.00 | | 63 118.00 |
