| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 480 000.00 | | 480 000.00 | 480 000.00 |
AP Buildings | 3 585 036.00 | 2 942 091.00 | 642 945.00 | 3 585 036.00 |
AT Other tangible assets | 607 325.00 | 607 325.00 | | 607 325.00 |
BJ TOTAL (I) | 4 672 361.00 | 3 549 415.00 | 1 122 945.00 | 4 672 361.00 |
BX Customers and related accounts | 28 460.00 | | 28 460.00 | 28 460.00 |
BZ Other receivables | 15 381.00 | | 15 381.00 | 15 381.00 |
CF Cash and cash equivalents | 2 432.00 | | 2 432.00 | 2 432.00 |
CJ TOTAL (II) | 46 273.00 | | 46 273.00 | 46 273.00 |
CO Grand total (0 to V) | 4 718 633.00 | 3 549 415.00 | 1 169 218.00 | 4 718 633.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 868 286.00 | 868 286.00 | | 868 286.00 |
DH Retained earnings | -1 536 055.00 | -1 546 679.00 | | -1 536 055.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 121.00 | 10 625.00 | | -8 121.00 |
DJ Investment subsidies | 34 499.00 | 86 247.00 | | 34 499.00 |
DL TOTAL (I) | -641 390.00 | -581 521.00 | | -641 390.00 |
DU Loans and Debts from Credit Institutions (3) | 331 326.00 | 429 545.00 | | 331 326.00 |
DV Miscellaneous Loans and Financial Debts (4) | 976 871.00 | 976 871.00 | | 976 871.00 |
DX Trade payables and related accounts | 6 613.00 | 12 369.00 | | 6 613.00 |
DY Tax and social security liabilities | | 4 050.00 | | |
EA Other liabilities | 495 798.00 | 459 663.00 | | 495 798.00 |
EC TOTAL (IV) | 1 810 608.00 | 1 882 498.00 | | 1 810 608.00 |
EE Grand total (I to V) | 1 169 218.00 | 1 300 976.00 | | 1 169 218.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 482.00 | | 136 482.00 | 136 482.00 |
FJ Net sales | 136 482.00 | | 136 482.00 | 136 482.00 |
FQ Other income | | | 2 111.00 | |
FR Total operating income (I) | | | 138 593.00 | |
FW Other purchases and external expenses | | | 9 948.00 | |
FX Taxes, duties, and similar payments | | | 13 297.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 160 736.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 183 982.00 | |
GG - OPERATING RESULT (I - II) | | | -45 389.00 | |
GR Interest and similar expenses | | | 14 479.00 | |
GU Total financial expenses (VI) | | | 14 479.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 479.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -59 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 780.00 | | |
HB Exceptional income from capital transactions | 51 748.00 | 51 748.00 | | 51 748.00 |
HD Total exceptional income (VII) | 51 748.00 | 53 528.00 | | 51 748.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 51 748.00 | 53 528.00 | | 51 748.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 341.00 | 216 533.00 | | 190 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 198 462.00 | 205 909.00 | | 198 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 121.00 | 10 625.00 | | -8 121.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | 4 672 361.00 | | | 4 672 361.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 672 361.00 | | | 4 672 361.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 388 679.00 | 160 736.00 | 3 549 415.00 | 3 388 679.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 388 679.00 | 160 736.00 | 3 549 415.00 | 3 388 679.00 |
| |
| 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 | 976 871.00 | 976 871.00 | | 976 871.00 |
8B Suppliers and Related Accounts | 6 613.00 | 6 613.00 | | 6 613.00 |
8K Other liabilities (including liabilities related to repo transactions) | 495 798.00 | 495 798.00 | | 495 798.00 |
UX Other trade receivables | 28 460.00 | 28 460.00 | | 28 460.00 |
VB VAT | 15 381.00 | 15 381.00 | | 15 381.00 |
VH Loans with a maturity of more than one year at origin | 331 326.00 | 76 769.00 | 139 836.00 | 331 326.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 841.00 | 43 841.00 | | 43 841.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 810 608.00 | 1 556 051.00 | 139 836.00 | 1 810 608.00 |
Z1 Receivables representing loaned securities | | 8.00 | | |
