| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 42 964.00 | | 42 964.00 | 42 964.00 |
AP Buildings | 342 992.00 | 154 378.00 | 188 614.00 | 342 992.00 |
AR Technical installations, industrial equipment and tools | 74 161.00 | 50 738.00 | 23 423.00 | 74 161.00 |
AT Other tangible assets | 259 700.00 | 144 089.00 | 115 611.00 | 259 700.00 |
BJ TOTAL (I) | 719 816.00 | 349 205.00 | 370 612.00 | 719 816.00 |
BZ Other receivables | 34 885.00 | | 34 885.00 | 34 885.00 |
CD Marketable securities | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | 10 878.00 | | 10 878.00 | 10 878.00 |
CJ TOTAL (II) | 45 793.00 | | 45 793.00 | 45 793.00 |
CO Grand total (0 to V) | 765 609.00 | 349 205.00 | 416 404.00 | 765 609.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -355 794.00 | -323 029.00 | | -355 794.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 470.00 | -32 765.00 | | -47 470.00 |
DK Regulated provisions | 11 583.00 | 12 622.00 | | 11 583.00 |
DL TOTAL (I) | -347 681.00 | -299 172.00 | | -347 681.00 |
DU Loans and Debts from Credit Institutions (3) | 127 759.00 | 146 529.00 | | 127 759.00 |
DV Miscellaneous Loans and Financial Debts (4) | 632 060.00 | 514 532.00 | | 632 060.00 |
DX Trade payables and related accounts | 1 974.00 | 1 738.00 | | 1 974.00 |
DY Tax and social security liabilities | 2 293.00 | 1 614.00 | | 2 293.00 |
EC TOTAL (IV) | 764 085.00 | 664 413.00 | | 764 085.00 |
EE Grand total (I to V) | 416 404.00 | 365 241.00 | | 416 404.00 |
EG Accrued income and payables due within one year | 661 337.00 | 664 413.00 | | 661 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 417.00 | | 25 417.00 | 25 417.00 |
FJ Net sales | 25 417.00 | | 25 417.00 | 25 417.00 |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 25 443.00 | |
FW Other purchases and external expenses | | | 22 530.00 | |
FX Taxes, duties, and similar payments | | | 3 485.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41 569.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 67 585.00 | |
GG - OPERATING RESULT (I - II) | | | -42 143.00 | |
GR Interest and similar expenses | | | 6 127.00 | |
GU Total financial expenses (VI) | | | 6 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 040.00 | 1 040.00 | | 1 040.00 |
HD Total exceptional income (VII) | 1 040.00 | 1 040.00 | | 1 040.00 |
HE Exceptional expenses on management operations | 240.00 | | | 240.00 |
HH Total exceptional expenses (VIII) | 240.00 | | | 240.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 800.00 | 1 040.00 | | 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 483.00 | 25 041.00 | | 26 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 952.00 | 57 806.00 | | 73 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 470.00 | -32 765.00 | | -47 470.00 |
| |
| 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 | 662 064.00 | | 57 752.00 | 662 064.00 |
I4 DECREASES Grand Total | | | 719 816.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 719 816.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 662 064.00 | | 57 752.00 | 662 064.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 307 636.00 | 41 569.00 | | 307 636.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 307 636.00 | 41 569.00 | | 307 636.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 622.00 | | 1 040.00 | 12 622.00 |
7C Grand total | 12 622.00 | | 1 040.00 | 12 622.00 |
UJ - Exceptional | | | 1 040.00 | |
| |
| 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 | 1 974.00 | 1 974.00 | | 1 974.00 |
VB VAT | 9 400.00 | 9 400.00 | | 9 400.00 |
VG Loans with a maturity of up to one year at origin | 112.00 | 112.00 | | 112.00 |
VH Loans with a maturity of more than one year at origin | 127 646.00 | 24 898.00 | 102 748.00 | 127 646.00 |
VI Group and Associates | 632 060.00 | 632 060.00 | | 632 060.00 |
VK Loans repaid during the year | 18 758.00 | | | 18 758.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 485.00 | 25 485.00 | | 25 485.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 885.00 | 34 885.00 | | 34 885.00 |
VW VAT | 2 293.00 | 2 293.00 | | 2 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 764 085.00 | 661 337.00 | 102 748.00 | 764 085.00 |
