| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 619 997.00 | | 619 997.00 | 619 997.00 |
AP Buildings | 6 430 932.00 | 48 958.00 | 6 381 974.00 | 6 430 932.00 |
BJ TOTAL (I) | 7 050 930.00 | 48 958.00 | 7 001 971.00 | 7 050 930.00 |
CF Cash and cash equivalents | 25 126.00 | | 25 126.00 | 25 126.00 |
CJ TOTAL (II) | 25 126.00 | | 25 126.00 | 25 126.00 |
CO Grand total (0 to V) | 7 076 056.00 | 48 958.00 | 7 027 097.00 | 7 076 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 670 767.00 | | | 2 670 767.00 |
DH Retained earnings | -136 618.00 | | | -136 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 599.00 | | | -13 599.00 |
DL TOTAL (I) | 2 520 548.00 | | | 2 520 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 423 712.00 | | | 4 423 712.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DZ Fixed asset liabilities and related accounts | 81 636.00 | | | 81 636.00 |
EC TOTAL (IV) | 4 506 549.00 | | | 4 506 549.00 |
EE Grand total (I to V) | 7 027 097.00 | | | 7 027 097.00 |
EG Accrued income and payables due within one year | 352 096.00 | | | 352 096.00 |
EI Including equity loans | 4 423 712.00 | | | 4 423 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 44 128.00 | 44 128.00 | |
FJ Net sales | | 44 128.00 | 44 128.00 | |
FR Total operating income (I) | | | 44 128.00 | |
FW Other purchases and external expenses | | | 8 761.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 958.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 57 728.00 | |
GG - OPERATING RESULT (I - II) | | | -13 599.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 128.00 | | | 44 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 728.00 | | | 57 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 599.00 | | | -13 599.00 |
| |
| 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 | 4 451 615.00 | | 6 430 932.00 | 4 451 615.00 |
I4 DECREASES Grand Total | 3 831 618.00 | | 7 050 930.00 | 3 831 618.00 |
IY DECREASES Total Tangible Fixed Assets | 3 831 618.00 | | 7 050 930.00 | 3 831 618.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 451 615.00 | | 6 430 932.00 | 4 451 615.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 48 958.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 48 958.00 | | |
| |
| 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 | 4 423 712.00 | 269 259.00 | 1 077 039.00 | 4 423 712.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
8J Fixed Asset Liabilities and Related Accounts | 81 636.00 | 81 636.00 | | 81 636.00 |
VK Loans repaid during the year | 44 128.00 | | | 44 128.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 506 549.00 | 352 096.00 | 1 077 039.00 | 4 506 549.00 |
| |
| 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) | 8 403.00 | | | 8 403.00 |
ST Other accounts | 117.00 | | | 117.00 |
XQ Rental, rental and co-ownership charges | 240.00 | | | 240.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 761.00 | | | 8 761.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
