| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 120.00 | 4 120.00 | | 4 120.00 |
AN Land | 163 585.00 | | 163 585.00 | 163 585.00 |
AP Buildings | 9 070.00 | 9 070.00 | | 9 070.00 |
AR Technical installations, industrial equipment and tools | 84 700.00 | 84 700.00 | | 84 700.00 |
AT Other tangible assets | 4 901.00 | 4 901.00 | | 4 901.00 |
BH Other financial assets | 7 140.00 | 7 140.00 | | 7 140.00 |
BJ TOTAL (I) | 273 515.00 | 109 931.00 | 163 585.00 | 273 515.00 |
BZ Other receivables | 443.00 | | 443.00 | 443.00 |
CJ TOTAL (II) | 443.00 | | 443.00 | 443.00 |
CO Grand total (0 to V) | 273 959.00 | 109 931.00 | 164 028.00 | 273 959.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 284 532.00 | | | 1 284 532.00 |
DH Retained earnings | -1 130 008.00 | | | -1 130 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 596.00 | | | -6 596.00 |
DL TOTAL (I) | 147 927.00 | | | 147 927.00 |
DU Loans and Debts from Credit Institutions (3) | 122.00 | | | 122.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 978.00 | | | 15 978.00 |
DX Trade payables and related accounts | 6.00 | | | 6.00 |
EC TOTAL (IV) | 16 100.00 | | | 16 100.00 |
EE Grand total (I to V) | 164 028.00 | | | 164 028.00 |
EG Accrued income and payables due within one year | 16 100.00 | | | 16 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 267.00 | |
FX Taxes, duties, and similar payments | | | 3 254.00 | |
GE Other Expenses | | | 1 025.00 | |
GF Total Operating Expenses (II) | | | 6 546.00 | |
GG - OPERATING RESULT (I - II) | | | -6 545.00 | |
GR Interest and similar expenses | | | 51.00 | |
GU Total financial expenses (VI) | | | 51.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -51.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 597.00 | | | 6 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 596.00 | | | -6 596.00 |
| |
| 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 | 273 515.00 | | | 273 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 140.00 | |
I4 DECREASES Grand Total | | | 273 515.00 | |
IO DECREASES Total including other intangible assets | | | 4 120.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 262 255.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 120.00 | | | 4 120.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 262 255.00 | | | 262 255.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 140.00 | | | 7 140.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 102 791.00 | | | 102 791.00 |
PE DEPRECIATION Total including other intangible assets | 4 120.00 | | | 4 120.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 671.00 | | | 98 671.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 7 140.00 | | | 7 140.00 |
7C Grand total | 7 140.00 | | | 7 140.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 15 978.00 | 15 978.00 | | 15 978.00 |
UT Other financial assets | 7 140.00 | | 7 140.00 | 7 140.00 |
VB VAT | 383.00 | 383.00 | | 383.00 |
VG Loans with a maturity of up to one year at origin | 122.00 | 122.00 | | 122.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 583.00 | 443.00 | 7 140.00 | 7 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 100.00 | 16 100.00 | | 16 100.00 |
| |
| 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 | 3 254.00 | | | 3 254.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 068.00 | | | 2 068.00 |
ST Other accounts | 199.00 | | | 199.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 254.00 | | | 3 254.00 |
YZ Total deductible VAT on goods and services | 383.00 | | | 383.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 267.00 | | | 2 267.00 |
