| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 6 830 416.00 | 1 933 099.00 | 4 897 316.00 | 6 830 416.00 |
BJ TOTAL (I) | 6 830 416.00 | 1 933 099.00 | 4 897 316.00 | 6 830 416.00 |
BX Customers and related accounts | 720.00 | | 720.00 | 720.00 |
BZ Other receivables | 1 106.00 | | 1 106.00 | 1 106.00 |
CF Cash and cash equivalents | 33 395.00 | | 33 395.00 | 33 395.00 |
CJ TOTAL (II) | 35 221.00 | | 35 221.00 | 35 221.00 |
CO Grand total (0 to V) | 6 865 637.00 | 1 933 099.00 | 4 932 538.00 | 6 865 637.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 917 062.00 | | | 1 917 062.00 |
DH Retained earnings | -774 740.00 | | | -774 740.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -111 462.00 | | | -111 462.00 |
DL TOTAL (I) | 1 030 858.00 | | | 1 030 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 896 081.00 | | | 3 896 081.00 |
DX Trade payables and related accounts | 4 788.00 | | | 4 788.00 |
DY Tax and social security liabilities | 810.00 | | | 810.00 |
EC TOTAL (IV) | 3 901 679.00 | | | 3 901 679.00 |
EE Grand total (I to V) | 4 932 538.00 | | | 4 932 538.00 |
EG Accrued income and payables due within one year | 561 578.00 | | | 561 578.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 375 513.00 | |
FJ Net sales | | | 375 513.00 | |
FR Total operating income (I) | | | 375 514.00 | |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 4 661.00 | |
FX Taxes, duties, and similar payments | | | 5 007.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 477 308.00 | |
GF Total Operating Expenses (II) | | | 486 977.00 | |
GG - OPERATING RESULT (I - II) | | | -111 462.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -111 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 375 514.00 | | | 375 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 486 977.00 | | | 486 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -111 462.00 | | | -111 462.00 |
| |
| 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 | 6 830 416.00 | | | 6 830 416.00 |
I4 DECREASES Grand Total | | | 6 830 416.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 830 416.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 830 416.00 | | | 6 830 416.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 455 790.00 | 477 308.00 | | 1 455 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 455 790.00 | 477 308.00 | | 1 455 790.00 |
| |
| 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 | 3 711 222.00 | 371 121.00 | 1 484 489.00 | 3 711 222.00 |
8B Suppliers and Related Accounts | 4 788.00 | 4 788.00 | | 4 788.00 |
UX Other trade receivables | 720.00 | 720.00 | | 720.00 |
VB VAT | 1 106.00 | 1 106.00 | | 1 106.00 |
VI Group and Associates | 184 858.00 | 184 858.00 | | 184 858.00 |
VK Loans repaid during the year | 371 122.00 | | | 371 122.00 |
VQ Other Taxes, Duties, and Similar Debts | 810.00 | 810.00 | | 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 826.00 | 1 826.00 | | 1 826.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 901 679.00 | 561 578.00 | 1 484 489.00 | 3 901 679.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 4 554.00 | | | 4 554.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 036.00 | | | 4 036.00 |
ST Other accounts | 424.00 | | | 424.00 |
XQ Rental, rental and co-ownership charges | 200.00 | | | 200.00 |
YW Business tax | 453.00 | | | 453.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 007.00 | | | 5 007.00 |
YZ Total deductible VAT on goods and services | 926.00 | | | 926.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 661.00 | | | 4 661.00 |
