| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 6 107 978.00 | | 6 107 978.00 | 6 107 978.00 |
AP Buildings | 38 180 471.00 | 8 548 374.00 | 29 632 097.00 | 38 180 471.00 |
BJ TOTAL (I) | 44 288 449.00 | 8 548 374.00 | 35 740 075.00 | 44 288 449.00 |
BZ Other receivables | 5 005.00 | | 5 005.00 | 5 005.00 |
CF Cash and cash equivalents | 33 582.00 | | 33 582.00 | 33 582.00 |
CJ TOTAL (II) | 38 587.00 | | 38 587.00 | 38 587.00 |
CO Grand total (0 to V) | 44 327 036.00 | 8 548 374.00 | 35 778 662.00 | 44 327 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -10 299 770.00 | -9 285 679.00 | | -10 299 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 354 649.00 | -1 014 091.00 | | 18 354 649.00 |
DL TOTAL (I) | 8 055 878.00 | -10 298 770.00 | | 8 055 878.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 804 298.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 27 719 662.00 | 44 795 277.00 | | 27 719 662.00 |
DX Trade payables and related accounts | 2 160.00 | 2 160.00 | | 2 160.00 |
DY Tax and social security liabilities | 961.00 | 569.00 | | 961.00 |
EC TOTAL (IV) | 27 722 783.00 | 47 602 303.00 | | 27 722 783.00 |
EE Grand total (I to V) | 35 778 662.00 | 37 303 533.00 | | 35 778 662.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 947 246.00 | | 1 947 246.00 | 1 947 246.00 |
FJ Net sales | 1 947 246.00 | | 1 947 246.00 | 1 947 246.00 |
FR Total operating income (I) | | | 1 947 246.00 | |
FW Other purchases and external expenses | | | 11 955.00 | |
FX Taxes, duties, and similar payments | | | 50 468.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 272 682.00 | |
GF Total Operating Expenses (II) | | | 1 335 105.00 | |
GG - OPERATING RESULT (I - II) | | | 612 140.00 | |
GR Interest and similar expenses | | | 1 517 217.00 | |
GU Total financial expenses (VI) | | | 1 517 217.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 517 217.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -905 077.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 19 259 726.00 | | | 19 259 726.00 |
HD Total exceptional income (VII) | 19 259 726.00 | | | 19 259 726.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 259 726.00 | | | 19 259 726.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 206 971.00 | 1 857 209.00 | | 21 206 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 852 322.00 | 2 871 300.00 | | 2 852 322.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 354 649.00 | -1 014 091.00 | | 18 354 649.00 |
| |
| 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 | 44 288 449.00 | | | 44 288 449.00 |
I4 DECREASES Grand Total | | | 44 288 449.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 288 449.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 288 449.00 | | | 44 288 449.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 275 691.00 | 1 272 682.00 | | 7 275 691.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 275 691.00 | 1 272 682.00 | | 7 275 691.00 |
| |
| 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 | 27 719 662.00 | 776 500.00 | 26 943 162.00 | 27 719 662.00 |
8B Suppliers and Related Accounts | 2 160.00 | 2 160.00 | | 2 160.00 |
VJ Loans taken out during the year | 1 065 986.00 | | | 1 065 986.00 |
VK Loans repaid during the year | 1 728 984.00 | | | 1 728 984.00 |
VQ Other Taxes, Duties, and Similar Debts | 961.00 | 961.00 | | 961.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 005.00 | 5 005.00 | | 5 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 005.00 | 5 005.00 | | 5 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 722 783.00 | 779 621.00 | 26 943 162.00 | 27 722 783.00 |
