| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 437 409.00 | | 437 409.00 | 437 409.00 |
AP Buildings | 6 845 283.00 | 1 522 452.00 | 5 322 830.00 | 6 845 283.00 |
AV Fixed assets in progress | 11 295.00 | | 11 295.00 | 11 295.00 |
BJ TOTAL (I) | 7 293 987.00 | 1 522 452.00 | 5 771 535.00 | 7 293 987.00 |
CF Cash and cash equivalents | 37 759.00 | | 37 759.00 | 37 759.00 |
CJ TOTAL (II) | 37 759.00 | | 37 759.00 | 37 759.00 |
CO Grand total (0 to V) | 7 331 747.00 | 1 522 452.00 | 5 809 294.00 | 7 331 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 732 533.00 | | | 2 732 533.00 |
DH Retained earnings | -877 146.00 | | | -877 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -364 646.00 | | | -364 646.00 |
DL TOTAL (I) | 1 490 739.00 | | | 1 490 739.00 |
DV Miscellaneous Loans and Financial Debts (4) | 302 282.00 | | | 302 282.00 |
DX Trade payables and related accounts | 1 923.00 | | | 1 923.00 |
DZ Fixed asset liabilities and related accounts | 4 014 347.00 | | | 4 014 347.00 |
EC TOTAL (IV) | 4 318 554.00 | | | 4 318 554.00 |
EE Grand total (I to V) | 5 809 294.00 | | | 5 809 294.00 |
EG Accrued income and payables due within one year | 1 925.00 | | | 1 925.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 267 992.00 | 267 992.00 | |
FJ Net sales | | 267 992.00 | 267 992.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 135.00 | |
FR Total operating income (I) | | | 268 127.00 | |
FW Other purchases and external expenses | | | 2 731.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 630 042.00 | |
GF Total Operating Expenses (II) | | | 632 774.00 | |
GG - OPERATING RESULT (I - II) | | | -364 646.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -364 646.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 268 127.00 | | | 268 127.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 632 774.00 | | | 632 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -364 646.00 | | | -364 646.00 |
| |
| 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 | 7 293 987.00 | | 781.00 | 7 293 987.00 |
I4 DECREASES Grand Total | | 781.00 | 7 293 987.00 | |
IY DECREASES Total Tangible Fixed Assets | | 781.00 | 7 293 987.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 293 987.00 | | 781.00 | 7 293 987.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 892 545.00 | 630 042.00 | 135.00 | 892 545.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 892 545.00 | 630 042.00 | 135.00 | 892 545.00 |
| |
| 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 | 1 923.00 | 1 923.00 | | 1 923.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 014 347.00 | | | 4 014 347.00 |
VI Group and Associates | 302 282.00 | | | 302 282.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 318 554.00 | 1 925.00 | | 4 318 554.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 970.00 | | | 1 970.00 |
ST Other accounts | 521.00 | | | 521.00 |
XQ Rental, rental and co-ownership charges | 240.00 | | | 240.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 731.00 | | | 2 731.00 |
