| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 29 327 833.00 | | 29 327 833.00 | 29 327 833.00 |
AP Buildings | 63 210 795.00 | 6 756 024.00 | 56 454 771.00 | 63 210 795.00 |
BJ TOTAL (I) | 92 538 628.00 | 6 756 024.00 | 85 782 604.00 | 92 538 628.00 |
BX Customers and related accounts | 992 749.00 | | 992 749.00 | 992 749.00 |
BZ Other receivables | 1 109 175.00 | | 1 109 175.00 | 1 109 175.00 |
CF Cash and cash equivalents | 7 901 891.00 | | 7 901 891.00 | 7 901 891.00 |
CH Prepaid expenses | 125 694.00 | | 125 694.00 | 125 694.00 |
CJ TOTAL (II) | 10 129 508.00 | | 10 129 508.00 | 10 129 508.00 |
CO Grand total (0 to V) | 102 965 131.00 | 6 756 024.00 | 96 209 107.00 | 102 965 131.00 |
CW Deferred expenses or loan issuance costs | 296 996.00 | | 296 996.00 | 296 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 264 215.00 | 5 264 215.00 | | 5 264 215.00 |
DB Share, merger, contribution premiums, etc. | 21 056 854.00 | 21 056 854.00 | | 21 056 854.00 |
DH Retained earnings | -5 210 472.00 | -5 583 466.00 | | -5 210 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -387 214.00 | 372 995.00 | | -387 214.00 |
DL TOTAL (I) | 20 723 384.00 | 21 110 597.00 | | 20 723 384.00 |
DU Loans and Debts from Credit Institutions (3) | 32 215 045.00 | 32 215 045.00 | | 32 215 045.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 493 584.00 | 41 452 038.00 | | 41 493 584.00 |
DX Trade payables and related accounts | 832 357.00 | 489 178.00 | | 832 357.00 |
DY Tax and social security liabilities | 234 159.00 | 171 414.00 | | 234 159.00 |
EA Other liabilities | 182 503.00 | 468 936.00 | | 182 503.00 |
EB Prepaid income (2) | 528 075.00 | 390 021.00 | | 528 075.00 |
EC TOTAL (IV) | 75 485 723.00 | 75 186 633.00 | | 75 485 723.00 |
EE Grand total (I to V) | 96 209 107.00 | 96 297 231.00 | | 96 209 107.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 196 240.00 | | 7 196 240.00 | 7 196 240.00 |
FJ Net sales | 7 196 240.00 | | 7 196 240.00 | 7 196 240.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 297 180.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 7 493 422.00 | |
FW Other purchases and external expenses | | | 2 067 361.00 | |
FX Taxes, duties, and similar payments | | | 816 474.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 695 822.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 5 579 659.00 | |
GG - OPERATING RESULT (I - II) | | | 1 913 763.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 581 281.00 | |
GU Total financial expenses (VI) | | | 2 581 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 581 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -667 518.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 280 304.00 | | | 280 304.00 |
HD Total exceptional income (VII) | 280 304.00 | | | 280 304.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 280 304.00 | | | 280 304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 773 726.00 | 8 091 812.00 | | 7 773 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 160 940.00 | 7 718 817.00 | | 8 160 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -387 214.00 | 372 995.00 | | -387 214.00 |
| |
| 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 | 92 538 628.00 | | | 92 538 628.00 |
I4 DECREASES Grand Total | | | 92 538 628.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 92 538 628.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 538 628.00 | | | 92 538 628.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 102 630.00 | 2 653 394.00 | | 4 102 630.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 102 630.00 | 2 653 394.00 | | 4 102 630.00 |
| |
| 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 | 41 493 584.00 | 2 011 982.00 | | 41 493 584.00 |
8B Suppliers and Related Accounts | 832 357.00 | 832 357.00 | | 832 357.00 |
8K Other liabilities (including liabilities related to repo transactions) | 182 503.00 | 182 503.00 | | 182 503.00 |
8L Deferred income | 528 075.00 | 528 075.00 | | 528 075.00 |
UX Other trade receivables | 992 749.00 | 992 749.00 | | 992 749.00 |
VB VAT | 131 946.00 | 131 946.00 | | 131 946.00 |
VH Loans with a maturity of more than one year at origin | 32 215 045.00 | 15 045.00 | | 32 215 045.00 |
VP Miscellaneous | 859.00 | 859.00 | | 859.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 976 370.00 | 976 370.00 | | 976 370.00 |
VS Prepaid expenses | 125 694.00 | 125 694.00 | | 125 694.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 227 617.00 | 2 227 617.00 | | 2 227 617.00 |
VW VAT | 234 159.00 | 234 159.00 | | 234 159.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 485 723.00 | 3 804 121.00 | | 75 485 723.00 |
