| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 310 967.00 | | 310 967.00 | 310 967.00 |
AP Buildings | 751 382.00 | 440 473.00 | 310 909.00 | 751 382.00 |
AT Other tangible assets | 3 391.00 | 3 391.00 | | 3 391.00 |
BB Receivables related to investments | 60 945.00 | 15 589.00 | 45 356.00 | 60 945.00 |
BD Other fixed assets | 2 408.00 | | 2 408.00 | 2 408.00 |
BJ TOTAL (I) | 1 145 812.00 | 460 241.00 | 685 571.00 | 1 145 812.00 |
BT Goods | 6 724.00 | | 6 724.00 | 6 724.00 |
BX Customers and related accounts | 87 490.00 | 23 539.00 | 63 950.00 | 87 490.00 |
BZ Other receivables | 2 833.00 | | 2 833.00 | 2 833.00 |
CF Cash and cash equivalents | 311.00 | | 311.00 | 311.00 |
CH Prepaid expenses | 867.00 | | 867.00 | 867.00 |
CJ TOTAL (II) | 98 225.00 | 23 539.00 | 74 686.00 | 98 225.00 |
CO Grand total (0 to V) | 1 244 037.00 | 483 780.00 | 760 257.00 | 1 244 037.00 |
CP Shares due in less than one year | 45 356.00 | | | 45 356.00 |
CU Other investments | 16 718.00 | 788.00 | 15 930.00 | 16 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 880 000.00 | | 1 000 000.00 |
DC Revaluation differences | 757 370.00 | 757 370.00 | | 757 370.00 |
DD Legal reserve (1) | 957.00 | 957.00 | | 957.00 |
DG Other reserves | 9 908.00 | 9 908.00 | | 9 908.00 |
DH Retained earnings | -1 141 897.00 | -1 059 655.00 | | -1 141 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -87 767.00 | -82 242.00 | | -87 767.00 |
DL TOTAL (I) | 538 572.00 | 506 339.00 | | 538 572.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 1 177.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207 005.00 | 267 827.00 | | 207 005.00 |
DX Trade payables and related accounts | 8 565.00 | 42 212.00 | | 8 565.00 |
DY Tax and social security liabilities | 6 086.00 | 15 885.00 | | 6 086.00 |
EC TOTAL (IV) | 221 686.00 | 327 102.00 | | 221 686.00 |
EE Grand total (I to V) | 760 257.00 | 833 440.00 | | 760 257.00 |
EG Accrued income and payables due within one year | 221 686.00 | 327 102.00 | | 221 686.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30.00 | 1 177.00 | | 30.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 30 852.00 | | 30 852.00 | 30 852.00 |
FG Production sold - services | 3 000.00 | | 3 000.00 | 3 000.00 |
FJ Net sales | 33 852.00 | | 33 852.00 | 33 852.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 013.00 | |
FR Total operating income (I) | | | 34 865.00 | |
FS Purchases of goods (including customs duties) | | | 4 015.00 | |
FT Inventory change (goods) | | | 21 447.00 | |
FU Purchases of raw materials and other supplies | | | 13.00 | |
FW Other purchases and external expenses | | | 17 282.00 | |
FX Taxes, duties, and similar payments | | | 10 771.00 | |
FY Salaries and Wages | | | 16 365.00 | |
FZ Social Security Contributions | | | 2 348.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28 108.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 680.00 | |
GE Other Expenses | | | 1 789.00 | |
GF Total Operating Expenses (II) | | | 102 818.00 | |
GG - OPERATING RESULT (I - II) | | | -67 953.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 11 339.00 | |
GU Total financial expenses (VI) | | | 11 339.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 339.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -79 292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 376.00 | | |
HE Exceptional expenses on management operations | 314.00 | 234.00 | | 314.00 |
HF Exceptional expenses on capital transactions | 8 161.00 | 64 584.00 | | 8 161.00 |
HH Total exceptional expenses (VIII) | 8 475.00 | 64 818.00 | | 8 475.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 475.00 | -64 818.00 | | -8 475.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 865.00 | 69 618.00 | | 34 865.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 632.00 | 151 859.00 | | 122 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -87 767.00 | -82 241.00 | | -87 767.00 |
| |
| 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 | 1 158 333.00 | | 10 000.00 | 1 158 333.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 095.00 | 80 071.00 | |
I4 DECREASES Grand Total | | 22 521.00 | 1 145 812.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 427.00 | 1 065 740.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 069 167.00 | | | 1 069 167.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 89 166.00 | | 10 000.00 | 89 166.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 419 183.00 | 28 108.00 | 3 427.00 | 419 183.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 419 183.00 | 28 108.00 | 3 427.00 | 419 183.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 22 859.00 | 680.00 | | 22 859.00 |
7B Total provisions for depreciation | 27 897.00 | 12 019.00 | | 27 897.00 |
7C Grand total | 27 897.00 | 12 019.00 | | 27 897.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 680.00 | | |
UG - Financial | | 11 339.00 | | |
| |
| 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 | 8 565.00 | 8 565.00 | | 8 565.00 |
8C Staff and Related Accounts | 2 775.00 | 2 775.00 | | 2 775.00 |
8D Social Security and Other Social Organizations | 2 667.00 | 2 667.00 | | 2 667.00 |
UL Receivables related to investments | 60 945.00 | 60 945.00 | | 60 945.00 |
UX Other trade receivables | 87 490.00 | | | 87 490.00 |
VB VAT | 1 700.00 | | | 1 700.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VI Group and Associates | 207 005.00 | 207 005.00 | | 207 005.00 |
VM Income taxes | 1 133.00 | | | 1 133.00 |
VQ Other Taxes, Duties, and Similar Debts | 217.00 | 217.00 | | 217.00 |
VS Prepaid expenses | 867.00 | | | 867.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 136.00 | 152 136.00 | | 152 136.00 |
VW VAT | 427.00 | 427.00 | | 427.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 221 686.00 | 221 686.00 | | 221 686.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 10 093.00 | 7 268.00 | | 10 093.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 595.00 | 2 815.00 | | 1 595.00 |
ST Other accounts | 15 687.00 | 15 393.00 | | 15 687.00 |
YW Business tax | 678.00 | 680.00 | | 678.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 771.00 | 7 948.00 | | 10 771.00 |
YY Amount of VAT collected | 2 068.00 | 1 303.00 | | 2 068.00 |
YZ Total deductible VAT on goods and services | 2 482.00 | 3 584.00 | | 2 482.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 282.00 | 18 208.00 | | 17 282.00 |
