| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 38 246.00 | | 38 246.00 | 38 246.00 |
AP Buildings | 781 301.00 | 343 023.00 | 438 278.00 | 781 301.00 |
AT Other tangible assets | 74 490.00 | 16 790.00 | 57 700.00 | 74 490.00 |
BJ TOTAL (I) | 894 037.00 | 359 813.00 | 534 224.00 | 894 037.00 |
BX Customers and related accounts | | | | |
CF Cash and cash equivalents | 2 384.00 | | 2 384.00 | 2 384.00 |
CJ TOTAL (II) | 2 384.00 | | 2 384.00 | 2 384.00 |
CO Grand total (0 to V) | 896 421.00 | 359 813.00 | 536 607.00 | 896 421.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -169 668.00 | -146 323.00 | | -169 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 194.00 | -23 344.00 | | -19 194.00 |
DL TOTAL (I) | -88 862.00 | -69 668.00 | | -88 862.00 |
DU Loans and Debts from Credit Institutions (3) | 619 939.00 | 656 005.00 | | 619 939.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 530.00 | 4 932.00 | | 5 530.00 |
EC TOTAL (IV) | 625 469.00 | 660 937.00 | | 625 469.00 |
EE Grand total (I to V) | 536 607.00 | 591 269.00 | | 536 607.00 |
EG Accrued income and payables due within one year | 189 092.00 | 48 914.00 | | 189 092.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 58 982.00 | | 58 982.00 | 58 982.00 |
FJ Net sales | 58 982.00 | | 58 982.00 | 58 982.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 887.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 61 880.00 | |
FW Other purchases and external expenses | | | 14 975.00 | |
FX Taxes, duties, and similar payments | | | 6 019.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 46 514.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 67 512.00 | |
GG - OPERATING RESULT (I - II) | | | -5 631.00 | |
GR Interest and similar expenses | | | 13 563.00 | |
GU Total financial expenses (VI) | | | 13 563.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 563.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 61 880.00 | 60 465.00 | | 61 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 074.00 | 83 810.00 | | 81 074.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 194.00 | -23 344.00 | | -19 194.00 |
| |
| 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 | 894 037.00 | | | 894 037.00 |
I4 DECREASES Grand Total | | | 894 037.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 894 037.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 894 037.00 | | | 894 037.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 313 299.00 | 46 514.00 | | 313 299.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 313 299.00 | 46 514.00 | | 313 299.00 |
| |
| 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 | 5 530.00 | 5 530.00 | | 5 530.00 |
VG Loans with a maturity of up to one year at origin | 1 651.00 | 1 651.00 | | 1 651.00 |
VH Loans with a maturity of more than one year at origin | 618 289.00 | 181 911.00 | 436 377.00 | 618 289.00 |
VK Loans repaid during the year | 37 717.00 | | | 37 717.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 625 469.00 | 189 092.00 | 436 377.00 | 625 469.00 |
| |
| 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 | 5 444.00 | 5 895.00 | | 5 444.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 037.00 | 2 208.00 | | 2 037.00 |
ST Other accounts | 12 938.00 | 16 979.00 | | 12 938.00 |
YW Business tax | 575.00 | 1 150.00 | | 575.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 019.00 | 7 045.00 | | 6 019.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 975.00 | 19 188.00 | | 14 975.00 |
