| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 39 312 000.00 | | 39 312 000.00 | 39 312 000.00 |
AP Buildings | 3 888 000.00 | 220 554.00 | 3 667 446.00 | 3 888 000.00 |
AV Fixed assets in progress | 724 997.00 | | 724 997.00 | 724 997.00 |
BJ TOTAL (I) | 43 924 997.00 | 220 554.00 | 43 704 443.00 | 43 924 997.00 |
BX Customers and related accounts | 2 557.00 | | 2 557.00 | 2 557.00 |
BZ Other receivables | 106 700.00 | | 106 700.00 | 106 700.00 |
CF Cash and cash equivalents | 142 227.00 | | 142 227.00 | 142 227.00 |
CH Prepaid expenses | 3 524.00 | | 3 524.00 | 3 524.00 |
CJ TOTAL (II) | 255 009.00 | | 255 009.00 | 255 009.00 |
CO Grand total (0 to V) | 44 180 006.00 | 220 554.00 | 43 959 451.00 | 44 180 006.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -3 155 834.00 | | | -3 155 834.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 651 256.00 | -3 155 834.00 | | -1 651 256.00 |
DL TOTAL (I) | -4 797 089.00 | -3 145 834.00 | | -4 797 089.00 |
DU Loans and Debts from Credit Institutions (3) | 28 677 901.00 | 28 169 918.00 | | 28 677 901.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 619 994.00 | 18 722 984.00 | | 19 619 994.00 |
DX Trade payables and related accounts | 383 612.00 | 201 764.00 | | 383 612.00 |
DY Tax and social security liabilities | 1 020.00 | 20 282.00 | | 1 020.00 |
EA Other liabilities | 74 014.00 | | | 74 014.00 |
EC TOTAL (IV) | 48 756 541.00 | 47 114 948.00 | | 48 756 541.00 |
EE Grand total (I to V) | 43 959 451.00 | 43 969 114.00 | | 43 959 451.00 |
EG Accrued income and payables due within one year | 1 053 585.00 | 809 234.00 | | 1 053 585.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 442 675.00 | | 442 675.00 | 442 675.00 |
FJ Net sales | 442 675.00 | | 442 675.00 | 442 675.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 631 154.00 | |
FQ Other income | | | 4 377.00 | |
FR Total operating income (I) | | | 1 078 206.00 | |
FW Other purchases and external expenses | | | 885 454.00 | |
FX Taxes, duties, and similar payments | | | 36 595.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 154 174.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 1 076 233.00 | |
GG - OPERATING RESULT (I - II) | | | 1 973.00 | |
GL Other interest and similar income | | | 19.00 | |
GN Positive exchange differences | | | 362.00 | |
GP Total financial income (V) | | | 381.00 | |
GR Interest and similar expenses | | | 1 653 610.00 | |
GU Total financial expenses (VI) | | | 1 653 610.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 653 229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 651 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 078 587.00 | 270 919.00 | | 1 078 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 729 843.00 | 3 426 753.00 | | 2 729 843.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 651 256.00 | -3 155 834.00 | | -1 651 256.00 |
| |
| 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 | 43 293 843.00 | | 631 154.00 | 43 293 843.00 |
I4 DECREASES Grand Total | | | 43 924 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 924 997.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 293 843.00 | | 631 154.00 | 43 293 843.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 380.00 | 154 174.00 | 220 554.00 | 66 380.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 66 380.00 | 154 174.00 | 220 554.00 | 66 380.00 |
| |
| 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 | 19 619 994.00 | 414 774.00 | 19 205 220.00 | 19 619 994.00 |
8B Suppliers and Related Accounts | 383 612.00 | 383 612.00 | | 383 612.00 |
8D Social Security and Other Social Organizations | 1 020.00 | 1 020.00 | | 1 020.00 |
8K Other liabilities (including liabilities related to repo transactions) | 44 110.00 | 44 110.00 | | 44 110.00 |
UX Other trade receivables | 2 557.00 | 2 557.00 | | 2 557.00 |
VH Loans with a maturity of more than one year at origin | 28 677 901.00 | 180 166.00 | 28 497 735.00 | 28 677 901.00 |
VI Group and Associates | 29 904.00 | 29 904.00 | | 29 904.00 |
VJ Loans taken out during the year | 1 427 145.00 | | | 1 427 145.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 106 700.00 | 106 700.00 | | 106 700.00 |
VS Prepaid expenses | 3 524.00 | 3 524.00 | | 3 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 781.00 | 112 781.00 | | 112 781.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 756 541.00 | 1 053 585.00 | 47 702 955.00 | 48 756 541.00 |
