| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 143 400.00 | 564 805.00 | 2 578 594.00 | 3 143 400.00 |
AP Buildings | 10 248 561.00 | 1 566 094.00 | 8 682 467.00 | 10 248 561.00 |
BJ TOTAL (I) | 13 391 962.00 | 2 130 900.00 | 11 261 061.00 | 13 391 962.00 |
CF Cash and cash equivalents | 8 004.00 | | 8 004.00 | 8 004.00 |
CJ TOTAL (II) | 8 004.00 | | 8 004.00 | 8 004.00 |
CO Grand total (0 to V) | 13 399 966.00 | 2 130 900.00 | 11 269 066.00 | 13 399 966.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 729 475.00 | | | 4 729 475.00 |
DH Retained earnings | -1 240 003.00 | | | -1 240 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -209 410.00 | | | -209 410.00 |
DL TOTAL (I) | 3 280 061.00 | | | 3 280 061.00 |
DV Miscellaneous Loans and Financial Debts (4) | 485 660.00 | | | 485 660.00 |
DX Trade payables and related accounts | 1 923.00 | | | 1 923.00 |
DZ Fixed asset liabilities and related accounts | 7 501 421.00 | | | 7 501 421.00 |
EC TOTAL (IV) | 7 989 005.00 | | | 7 989 005.00 |
EE Grand total (I to V) | 11 269 066.00 | | | 11 269 066.00 |
EG Accrued income and payables due within one year | 7 989 005.00 | | | 7 989 005.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 325 982.00 | 325 982.00 | |
FJ Net sales | | 325 982.00 | 325 982.00 | |
FR Total operating income (I) | | | 325 982.00 | |
FW Other purchases and external expenses | | | 21 922.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 513 469.00 | |
GF Total Operating Expenses (II) | | | 535 392.00 | |
GG - OPERATING RESULT (I - II) | | | -209 410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -209 410.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 325 982.00 | | | 325 982.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 535 392.00 | | | 535 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -209 410.00 | | | -209 410.00 |
| |
| 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 | 13 391 962.00 | | | 13 391 962.00 |
I4 DECREASES Grand Total | | | 13 391 962.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 391 962.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 391 962.00 | | | 13 391 962.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 617 430.00 | 513 469.00 | | 1 617 430.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 617 430.00 | 513 469.00 | | 1 617 430.00 |
| |
| 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 | 7 501 421.00 | 7 501 421.00 | | 7 501 421.00 |
VI Group and Associates | 485 660.00 | 485 660.00 | | 485 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 989 005.00 | 7 989 005.00 | | 7 989 005.00 |
| |
| 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) | 21 223.00 | | | 21 223.00 |
ST Other accounts | 459.00 | | | 459.00 |
XQ Rental, rental and co-ownership charges | 240.00 | | | 240.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 922.00 | | | 21 922.00 |
