| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 494 203.00 | 6 896.00 | 3 487 307.00 | 3 494 203.00 |
AP Buildings | 18 226 833.00 | 6 917 254.00 | 11 309 580.00 | 18 226 833.00 |
AR Technical installations, industrial equipment and tools | 3 040.00 | 911.00 | 2 129.00 | 3 040.00 |
AT Other tangible assets | 41 698.00 | 20 960.00 | 20 738.00 | 41 698.00 |
AV Fixed assets in progress | 6 600.00 | | 6 600.00 | 6 600.00 |
BJ TOTAL (I) | 24 001 087.00 | 6 946 021.00 | 17 055 066.00 | 24 001 087.00 |
BZ Other receivables | 7 544.00 | | 7 544.00 | 7 544.00 |
CF Cash and cash equivalents | 1 620.00 | | 1 620.00 | 1 620.00 |
CJ TOTAL (II) | 9 164.00 | | 9 164.00 | 9 164.00 |
CO Grand total (0 to V) | 24 010 251.00 | 6 946 021.00 | 17 064 230.00 | 24 010 251.00 |
CU Other investments | 2 228 713.00 | | 2 228 713.00 | 2 228 713.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 380 000.00 | 6 380 000.00 | | 6 380 000.00 |
DF Regulated reserves (1) | 367.00 | 367.00 | | 367.00 |
DH Retained earnings | -6 195 474.00 | -6 443 459.00 | | -6 195 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -390 429.00 | 247 985.00 | | -390 429.00 |
DK Regulated provisions | 4 504 077.00 | 4 123 227.00 | | 4 504 077.00 |
DL TOTAL (I) | 4 298 541.00 | 4 308 120.00 | | 4 298 541.00 |
DX Trade payables and related accounts | 14 880.00 | 92.00 | | 14 880.00 |
EA Other liabilities | 12 750 809.00 | 13 298 224.00 | | 12 750 809.00 |
EC TOTAL (IV) | 12 765 689.00 | 13 298 316.00 | | 12 765 689.00 |
EE Grand total (I to V) | 17 064 230.00 | 17 606 437.00 | | 17 064 230.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 818 000.00 | | 818 000.00 | 818 000.00 |
FJ Net sales | 818 000.00 | | 818 000.00 | 818 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 818 001.00 | |
FW Other purchases and external expenses | | | 100 006.00 | |
FX Taxes, duties, and similar payments | | | 26 476.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 568 713.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 695 196.00 | |
GG - OPERATING RESULT (I - II) | | | 122 805.00 | |
GR Interest and similar expenses | | | 132 385.00 | |
GU Total financial expenses (VI) | | | 132 385.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -132 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 580.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 24 874.00 | | |
HB Exceptional income from capital transactions | | 600 000.00 | | |
HD Total exceptional income (VII) | | 624 874.00 | | |
HF Exceptional expenses on capital transactions | | 8 015.00 | | |
HG Exceptional depreciation and provisions | 380 850.00 | 380 850.00 | | 380 850.00 |
HH Total exceptional expenses (VIII) | 380 850.00 | 388 864.00 | | 380 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -380 850.00 | 236 010.00 | | -380 850.00 |
HL TOTAL REVENUE (I + III + V + VII) | 818 001.00 | 1 453 527.00 | | 818 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 208 431.00 | 1 205 542.00 | | 1 208 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -390 429.00 | 247 985.00 | | -390 429.00 |
| |
| 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 | 23 982 766.00 | | 18 321.00 | 23 982 766.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 228 713.00 | |
I4 DECREASES Grand Total | | | 24 001 087.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 772 374.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 754 053.00 | | 18 321.00 | 21 754 053.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 228 713.00 | | | 2 228 713.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 6 600.00 | | | 6 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 377 308.00 | 568 713.00 | | 6 377 308.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 377 308.00 | 568 713.00 | | 6 377 308.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 123 227.00 | 380 850.00 | | 4 123 227.00 |
7C Grand total | 4 123 227.00 | 380 850.00 | | 4 123 227.00 |
UJ - Exceptional | | 380 850.00 | | |
| |
| 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 | 14 880.00 | 14 880.00 | | 14 880.00 |
VB VAT | 2 480.00 | 2 480.00 | | 2 480.00 |
VI Group and Associates | 12 750 809.00 | 12 750 809.00 | | 12 750 809.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 064.00 | 5 064.00 | | 5 064.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 544.00 | 7 544.00 | | 7 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 765 689.00 | 12 765 689.00 | | 12 765 689.00 |
