| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 724 186.00 | | 724 186.00 | 724 186.00 |
AP Buildings | 3 844 873.00 | 319 338.00 | 3 525 535.00 | 3 844 873.00 |
BJ TOTAL (I) | 4 569 059.00 | 319 338.00 | 4 249 721.00 | 4 569 059.00 |
BX Customers and related accounts | 33 489.00 | | 33 489.00 | 33 489.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 18 759.00 | | 18 759.00 | 18 759.00 |
CJ TOTAL (II) | 52 248.00 | | 52 248.00 | 52 248.00 |
CO Grand total (0 to V) | 4 621 306.00 | 319 338.00 | 4 301 968.00 | 4 621 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 618 296.00 | 1 618 296.00 | | 1 618 296.00 |
DH Retained earnings | -269 590.00 | -225 019.00 | | -269 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 605.00 | -44 571.00 | | -43 605.00 |
DL TOTAL (I) | 1 305 101.00 | 1 348 706.00 | | 1 305 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 992 899.00 | 3 049 702.00 | | 2 992 899.00 |
DX Trade payables and related accounts | 2 506.00 | 1 460.00 | | 2 506.00 |
EA Other liabilities | 1 462.00 | | | 1 462.00 |
EC TOTAL (IV) | 2 996 867.00 | 3 051 162.00 | | 2 996 867.00 |
EE Grand total (I to V) | 4 301 968.00 | 4 399 868.00 | | 4 301 968.00 |
EG Accrued income and payables due within one year | 78 777.00 | 75 600.00 | | 78 777.00 |
EI Including equity loans | 2 992 899.00 | | | 2 992 899.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 105 375.00 | | 105 375.00 | 105 375.00 |
FJ Net sales | 105 375.00 | | 105 375.00 | 105 375.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 849.00 | |
FR Total operating income (I) | | | 115 224.00 | |
FW Other purchases and external expenses | | | 4 286.00 | |
FX Taxes, duties, and similar payments | | | 9 849.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 96 122.00 | |
GF Total Operating Expenses (II) | | | 110 257.00 | |
GG - OPERATING RESULT (I - II) | | | 4 967.00 | |
GR Interest and similar expenses | | | 54 472.00 | |
GU Total financial expenses (VI) | | | 54 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54 472.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 900.00 | 5 900.00 | | 5 900.00 |
HD Total exceptional income (VII) | 5 900.00 | 5 900.00 | | 5 900.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 900.00 | 5 900.00 | | 5 900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 124.00 | 111 275.00 | | 121 124.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 729.00 | 155 846.00 | | 164 729.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 605.00 | -44 571.00 | | -43 605.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 223 216.00 | 96 122.00 | | 223 216.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 223 216.00 | 96 122.00 | | 223 216.00 |
| |
| 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 | 2 992 899.00 | 74 808.00 | 240 141.00 | 2 992 899.00 |
8B Suppliers and Related Accounts | 2 506.00 | 2 506.00 | | 2 506.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 462.00 | 1 462.00 | | 1 462.00 |
UX Other trade receivables | 33 489.00 | 33 489.00 | | 33 489.00 |
VK Loans repaid during the year | 56 485.00 | | | 56 485.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 489.00 | 33 489.00 | | 33 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 996 867.00 | 78 777.00 | 240 141.00 | 2 996 867.00 |
