| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 474 192.00 | 31 597.00 | 442 595.00 | 474 192.00 |
AP Buildings | 2 904 172.00 | 1 503 584.00 | 1 400 588.00 | 2 904 172.00 |
AR Technical installations, industrial equipment and tools | 12 749.00 | 12 749.00 | | 12 749.00 |
BH Other financial assets | 869.00 | | 869.00 | 869.00 |
BJ TOTAL (I) | 7 480 745.00 | 1 547 930.00 | 5 932 815.00 | 7 480 745.00 |
BZ Other receivables | 705 772.00 | | 705 772.00 | 705 772.00 |
CF Cash and cash equivalents | 7 625.00 | | 7 625.00 | 7 625.00 |
CJ TOTAL (II) | 713 397.00 | | 713 397.00 | 713 397.00 |
CO Grand total (0 to V) | 8 194 142.00 | 1 547 930.00 | 6 646 212.00 | 8 194 142.00 |
CS Evaluated investments - equity method | 4 088 764.00 | | 4 088 764.00 | 4 088 764.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DD Legal reserve (1) | 6 400.00 | 6 400.00 | | 6 400.00 |
DG Other reserves | 220 346.00 | 157 596.00 | | 220 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 122.00 | 62 750.00 | | -30 122.00 |
DK Regulated provisions | 88 666.00 | 88 666.00 | | 88 666.00 |
DL TOTAL (I) | 349 290.00 | 379 412.00 | | 349 290.00 |
DP Provisions for Risks | 78 453.00 | 78 453.00 | | 78 453.00 |
DR TOTAL (IV) | 78 453.00 | 78 453.00 | | 78 453.00 |
DU Loans and Debts from Credit Institutions (3) | 4 026 856.00 | 4 057 641.00 | | 4 026 856.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 167 377.00 | 2 215 808.00 | | 2 167 377.00 |
DX Trade payables and related accounts | 12 925.00 | 13 900.00 | | 12 925.00 |
DY Tax and social security liabilities | 11 311.00 | 21 042.00 | | 11 311.00 |
EC TOTAL (IV) | 6 218 469.00 | 6 308 391.00 | | 6 218 469.00 |
EE Grand total (I to V) | 6 646 212.00 | 6 766 256.00 | | 6 646 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 230 000.00 | |
FJ Net sales | | | 230 000.00 | |
FR Total operating income (I) | | | 230 000.00 | |
FW Other purchases and external expenses | | | 5 937.00 | |
FX Taxes, duties, and similar payments | | | 10 583.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 120 001.00 | |
GE Other Expenses | | | 26.00 | |
GF Total Operating Expenses (II) | | | 136 546.00 | |
GG - OPERATING RESULT (I - II) | | | 93 454.00 | |
GP Total financial income (V) | | | 8 355.00 | |
GU Total financial expenses (VI) | | | 131 932.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -123 576.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 11 442.00 | | |
HH Total exceptional expenses (VIII) | | 11 484.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -42.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 238 355.00 | 354 416.00 | | 238 355.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 268 478.00 | 291 667.00 | | 268 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 122.00 | 62 750.00 | | -30 122.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 427 929.00 | 120 001.00 | | 1 427 929.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 427 929.00 | 120 001.00 | | 1 427 929.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 88 666.00 | | | 88 666.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 78 453.00 | | | 78 453.00 |
| |
| 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 | 12 925.00 | 12 925.00 | | 12 925.00 |
8D Social Security and Other Social Organizations | 11 311.00 | 11 311.00 | | 11 311.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 167 377.00 | 2 167 377.00 | | 2 167 377.00 |
VG Loans with a maturity of up to one year at origin | 4 026 856.00 | 314 225.00 | 1 814 094.00 | 4 026 856.00 |
VS Prepaid expenses | 705 772.00 | 705 772.00 | | 705 772.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 705 772.00 | 705 772.00 | | 705 772.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 218 469.00 | 2 505 838.00 | 1 814 094.00 | 6 218 469.00 |
