| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 737 850.00 | | 737 850.00 | 737 850.00 |
AP Buildings | 1 281 791.00 | 111 215.00 | 1 170 576.00 | 1 281 791.00 |
AT Other tangible assets | 1 934.00 | 705.00 | 1 229.00 | 1 934.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 641.00 | | 641.00 | 641.00 |
BJ TOTAL (I) | 2 345 007.00 | 111 920.00 | 2 233 087.00 | 2 345 007.00 |
BX Customers and related accounts | 1 015.00 | | 1 015.00 | 1 015.00 |
BZ Other receivables | 1 578 652.00 | | 1 578 652.00 | 1 578 652.00 |
CF Cash and cash equivalents | 66 030.00 | | 66 030.00 | 66 030.00 |
CH Prepaid expenses | 776.00 | | 776.00 | 776.00 |
CJ TOTAL (II) | 1 646 472.00 | | 1 646 472.00 | 1 646 472.00 |
CO Grand total (0 to V) | 3 991 479.00 | 111 920.00 | 3 879 559.00 | 3 991 479.00 |
CR Shares due in more than one year | 1 578 652.00 | | | 1 578 652.00 |
CU Other investments | 322 760.00 | | 322 760.00 | 322 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 988 900.00 | | | 988 900.00 |
DD Legal reserve (1) | 98 890.00 | | | 98 890.00 |
DG Other reserves | 2 198 173.00 | | | 2 198 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 012.00 | | | -30 012.00 |
DL TOTAL (I) | 3 255 951.00 | | | 3 255 951.00 |
DV Miscellaneous Loans and Financial Debts (4) | 576 262.00 | | | 576 262.00 |
DX Trade payables and related accounts | 4 212.00 | | | 4 212.00 |
DY Tax and social security liabilities | 38 921.00 | | | 38 921.00 |
EA Other liabilities | 4 212.00 | | | 4 212.00 |
EC TOTAL (IV) | 623 607.00 | | | 623 607.00 |
EE Grand total (I to V) | 3 879 559.00 | | | 3 879 559.00 |
EG Accrued income and payables due within one year | 47 400.00 | | | 47 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 812.00 | | 13 812.00 | 13 812.00 |
FJ Net sales | 13 812.00 | | 13 812.00 | 13 812.00 |
FR Total operating income (I) | | | 13 812.00 | |
FW Other purchases and external expenses | | | 20 137.00 | |
FX Taxes, duties, and similar payments | | | 6 527.00 | |
FY Salaries and Wages | | | 12 347.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 997.00 | |
GF Total Operating Expenses (II) | | | 65 008.00 | |
GG - OPERATING RESULT (I - II) | | | -51 196.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 758.00 | |
GL Other interest and similar income | | | 17 190.00 | |
GP Total financial income (V) | | | 20 948.00 | |
GR Interest and similar expenses | | | 68.00 | |
GU Total financial expenses (VI) | | | 68.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 616.00 | | | 616.00 |
HD Total exceptional income (VII) | 616.00 | | | 616.00 |
HE Exceptional expenses on management operations | 312.00 | | | 312.00 |
HH Total exceptional expenses (VIII) | 312.00 | | | 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 304.00 | | | 304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 376.00 | | | 35 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 389.00 | | | 65 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 012.00 | | | -30 012.00 |
| |
| 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 | 2 344 801.00 | | 1 004.00 | 2 344 801.00 |
I3 DECREASES Total Financial Fixed Assets | | | 323 432.00 | |
I4 DECREASES Grand Total | | 798.00 | 2 345 007.00 | |
IY DECREASES Total Tangible Fixed Assets | | 798.00 | 2 021 575.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 021 369.00 | | 1 004.00 | 2 021 369.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 323 432.00 | | | 323 432.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 86 721.00 | 25 997.00 | 798.00 | 86 721.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 86 721.00 | 25 997.00 | 798.00 | 86 721.00 |
| |
| 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 | 4 212.00 | 4 212.00 | | 4 212.00 |
8C Staff and Related Accounts | 34 003.00 | 34 003.00 | | 34 003.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 212.00 | 4 212.00 | | 4 212.00 |
UT Other financial assets | 641.00 | | 641.00 | 641.00 |
UX Other trade receivables | 1 015.00 | 1 015.00 | | 1 015.00 |
VC Group and associates | 1 578 652.00 | | 1 578 652.00 | 1 578 652.00 |
VI Group and Associates | 576 262.00 | 55.00 | | 576 262.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 918.00 | 4 918.00 | | 4 918.00 |
VS Prepaid expenses | 776.00 | 776.00 | | 776.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 581 084.00 | 1 791.00 | 1 579 293.00 | 1 581 084.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 623 607.00 | 47 400.00 | | 623 607.00 |
