| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 212 939.00 | | 1 212 939.00 | 1 212 939.00 |
AP Buildings | 42 857 341.00 | 4 321 485.00 | 38 535 855.00 | 42 857 341.00 |
BJ TOTAL (I) | 44 070 280.00 | 4 321 485.00 | 39 748 794.00 | 44 070 280.00 |
BX Customers and related accounts | 5 380 000.00 | | 5 380 000.00 | 5 380 000.00 |
BZ Other receivables | 130 295.00 | | 130 295.00 | 130 295.00 |
CF Cash and cash equivalents | 969 680.00 | | 969 680.00 | 969 680.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 6 479 975.00 | | 6 479 975.00 | 6 479 975.00 |
CO Grand total (0 to V) | 50 550 254.00 | 4 321 485.00 | 46 228 769.00 | 50 550 254.00 |
CR Shares due in more than one year | 2 520 000.00 | | | 2 520 000.00 |
CU Other investments | | | | |
CX Development or Research and Development Expenses | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 569 760.00 | 569 760.00 | | 569 760.00 |
DB Share, merger, contribution premiums, etc. | 232 189.00 | 232 189.00 | | 232 189.00 |
DD Legal reserve (1) | 56 976.00 | 56 976.00 | | 56 976.00 |
DG Other reserves | 2 660 378.00 | 3 518 192.00 | | 2 660 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -209 467.00 | -857 813.00 | | -209 467.00 |
DL TOTAL (I) | 3 309 836.00 | 3 519 303.00 | | 3 309 836.00 |
DU Loans and Debts from Credit Institutions (3) | 38 091 215.00 | 38 579 313.00 | | 38 091 215.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 899 708.00 | 3 525 271.00 | | 3 899 708.00 |
DX Trade payables and related accounts | 5 318.00 | 10 964.00 | | 5 318.00 |
DY Tax and social security liabilities | 922 692.00 | 518 241.00 | | 922 692.00 |
DZ Fixed asset liabilities and related accounts | | 522 088.00 | | |
EC TOTAL (IV) | 42 918 932.00 | 43 155 877.00 | | 42 918 932.00 |
EE Grand total (I to V) | 46 228 769.00 | 46 675 180.00 | | 46 228 769.00 |
EG Accrued income and payables due within one year | 6 982 039.00 | 5 168 984.00 | | 6 982 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 800 000.00 | | 2 800 000.00 | 2 800 000.00 |
FJ Net sales | 2 800 000.00 | | 2 800 000.00 | 2 800 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 82 897.00 | |
FQ Other income | | | 2 700.00 | |
FR Total operating income (I) | | | 2 885 597.00 | |
FW Other purchases and external expenses | | | 83 549.00 | |
FX Taxes, duties, and similar payments | | | 93 808.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 150 684.00 | |
GF Total Operating Expenses (II) | | | 2 328 041.00 | |
GG - OPERATING RESULT (I - II) | | | 557 556.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 767 057.00 | |
GU Total financial expenses (VI) | | | 767 057.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -767 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -209 497.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 82 897.00 | 82 758.00 | | 82 897.00 |
HA Exceptional income from management transactions | 30.00 | | | 30.00 |
HB Exceptional income from capital transactions | 160.00 | | | 160.00 |
HD Total exceptional income (VII) | 190.00 | | | 190.00 |
HF Exceptional expenses on capital transactions | 160.00 | | | 160.00 |
HH Total exceptional expenses (VIII) | 160.00 | | | 160.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 30.00 | | | 30.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 885 791.00 | 2 182 767.00 | | 2 885 791.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 095 258.00 | 3 040 580.00 | | 3 095 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -209 467.00 | -857 813.00 | | -209 467.00 |
| |
| 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 | 43 724 429.00 | | 346 011.00 | 43 724 429.00 |
I3 DECREASES Total Financial Fixed Assets | | 160.00 | | |
I4 DECREASES Grand Total | | 160.00 | 44 070 280.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 070 280.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 724 269.00 | | 346 011.00 | 43 724 269.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 170 801.00 | 2 150 684.00 | | 2 170 801.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 170 801.00 | 2 150 684.00 | | 2 170 801.00 |
| |
| 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 | 101 643.00 | 101 643.00 | | 101 643.00 |
8B Suppliers and Related Accounts | 5 318.00 | 5 318.00 | | 5 318.00 |
UX Other trade receivables | 5 380 000.00 | 2 860 000.00 | 2 520 000.00 | 5 380 000.00 |
VB VAT | 52 074.00 | 52 074.00 | | 52 074.00 |
VH Loans with a maturity of more than one year at origin | 38 091 215.00 | 2 154 322.00 | 9 464 967.00 | 38 091 215.00 |
VI Group and Associates | 3 798 064.00 | 3 798 064.00 | | 3 798 064.00 |
VK Loans repaid during the year | 484 732.00 | | | 484 732.00 |
VP Miscellaneous | 2 591.00 | 2 591.00 | | 2 591.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 682.00 | 2 682.00 | | 2 682.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 75 630.00 | 75 630.00 | | 75 630.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 510 295.00 | 2 990 295.00 | 2 520 000.00 | 5 510 295.00 |
VW VAT | 920 010.00 | 920 010.00 | | 920 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 918 932.00 | 6 982 039.00 | 9 464 967.00 | 42 918 932.00 |
