| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 978 248.00 | | 4 978 248.00 | 4 978 248.00 |
AP Buildings | 4 978 248.00 | 2 365 258.00 | 2 612 990.00 | 4 978 248.00 |
BH Other financial assets | 1 490.00 | | 1 490.00 | 1 490.00 |
BJ TOTAL (I) | 9 957 986.00 | 2 365 258.00 | 7 592 728.00 | 9 957 986.00 |
BX Customers and related accounts | 47 775.00 | | 47 775.00 | 47 775.00 |
BZ Other receivables | 1 608 072.00 | | 1 608 072.00 | 1 608 072.00 |
CF Cash and cash equivalents | 1 760 272.00 | | 1 760 272.00 | 1 760 272.00 |
CH Prepaid expenses | 10 618.00 | | 10 618.00 | 10 618.00 |
CJ TOTAL (II) | 3 426 736.00 | | 3 426 736.00 | 3 426 736.00 |
CO Grand total (0 to V) | 13 384 722.00 | 2 365 258.00 | 11 019 464.00 | 13 384 722.00 |
CP Shares due in less than one year | 1 490.00 | | | 1 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140.00 | 140.00 | | 140.00 |
DB Share, merger, contribution premiums, etc. | 29 770.00 | 29 770.00 | | 29 770.00 |
DH Retained earnings | -1 809 960.00 | -1 480 117.00 | | -1 809 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 897 280.00 | -329 842.00 | | -2 897 280.00 |
DL TOTAL (I) | -4 677 330.00 | -1 780 050.00 | | -4 677 330.00 |
DU Loans and Debts from Credit Institutions (3) | 14 700 000.00 | 8 370 000.00 | | 14 700 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 678 373.00 | 1 237 258.00 | | 678 373.00 |
DX Trade payables and related accounts | 13 929.00 | 15 583.00 | | 13 929.00 |
DY Tax and social security liabilities | 48 574.00 | 14 596.00 | | 48 574.00 |
EB Prepaid income (2) | 255 919.00 | 68 032.00 | | 255 919.00 |
EC TOTAL (IV) | 15 696 794.00 | 9 705 470.00 | | 15 696 794.00 |
EE Grand total (I to V) | 11 019 464.00 | 7 925 421.00 | | 11 019 464.00 |
EG Accrued income and payables due within one year | 13 794.00 | 1 672 969.00 | | 13 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 698 896.00 | | 2 698 896.00 | 2 698 896.00 |
FJ Net sales | 2 698 896.00 | | 2 698 896.00 | 2 698 896.00 |
FQ Other income | | | 361.00 | |
FR Total operating income (I) | | | 2 699 257.00 | |
FW Other purchases and external expenses | | | 489 475.00 | |
FX Taxes, duties, and similar payments | | | 76 228.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 225 320.00 | |
GE Other Expenses | | | 4 500 003.00 | |
GF Total Operating Expenses (II) | | | 5 291 026.00 | |
GG - OPERATING RESULT (I - II) | | | -2 591 769.00 | |
GL Other interest and similar income | | | 4 661.00 | |
GP Total financial income (V) | | | 4 661.00 | |
GR Interest and similar expenses | | | 310 172.00 | |
GU Total financial expenses (VI) | | | 310 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -305 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 897 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 703 918.00 | 319 998.00 | | 2 703 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 601 198.00 | 649 840.00 | | 5 601 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 897 280.00 | -329 842.00 | | -2 897 280.00 |
| |
| 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 | 9 957 986.00 | | | 9 957 986.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 490.00 | |
I4 DECREASES Grand Total | | | 9 957 986.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 956 496.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 956 496.00 | | | 9 956 496.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 490.00 | | | 1 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 139 938.00 | 225 320.00 | | 2 139 938.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 139 938.00 | 225 320.00 | | 2 139 938.00 |
| |
| 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 | 135 308.00 | 135 308.00 | | 135 308.00 |
8B Suppliers and Related Accounts | 13 929.00 | 13 929.00 | | 13 929.00 |
8L Deferred income | 255 919.00 | 255 919.00 | | 255 919.00 |
UT Other financial assets | 1 490.00 | 1 490.00 | | 1 490.00 |
UX Other trade receivables | 47 775.00 | 47 775.00 | | 47 775.00 |
VB VAT | 1 218.00 | 1 218.00 | | 1 218.00 |
VC Group and associates | 1 593 786.00 | 1 593 786.00 | | 1 593 786.00 |
VH Loans with a maturity of more than one year at origin | 14 700 000.00 | 400 000.00 | 1 600 000.00 | 14 700 000.00 |
VI Group and Associates | 543 065.00 | 543 065.00 | | 543 065.00 |
VJ Loans taken out during the year | 14 904 150.00 | | | 14 904 150.00 |
VK Loans repaid during the year | 8 556 730.00 | | | 8 556 730.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 067.00 | 13 067.00 | | 13 067.00 |
VS Prepaid expenses | 10 618.00 | 10 618.00 | | 10 618.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 667 954.00 | 1 667 954.00 | | 1 667 954.00 |
VW VAT | 48 313.00 | 48 313.00 | | 48 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 696 794.00 | 1 396 794.00 | 1 600 000.00 | 15 696 794.00 |
