| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 211 948.00 | | 1 211 948.00 | 1 211 948.00 |
AP Buildings | 2 215 744.00 | 757 638.00 | 1 458 106.00 | 2 215 744.00 |
AT Other tangible assets | 32 237.00 | 30 593.00 | 1 644.00 | 32 237.00 |
AV Fixed assets in progress | 21 420.00 | | 21 420.00 | 21 420.00 |
BJ TOTAL (I) | 4 091 233.00 | 788 231.00 | 3 303 002.00 | 4 091 233.00 |
BZ Other receivables | 126 091.00 | | 126 091.00 | 126 091.00 |
CF Cash and cash equivalents | 2 657.00 | | 2 657.00 | 2 657.00 |
CH Prepaid expenses | 713.00 | | 713.00 | 713.00 |
CJ TOTAL (II) | 129 463.00 | | 129 463.00 | 129 463.00 |
CO Grand total (0 to V) | 4 220 697.00 | 788 231.00 | 3 432 465.00 | 4 220 697.00 |
CU Other investments | 609 882.00 | | 609 882.00 | 609 882.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 769 820.00 | | | 769 820.00 |
DD Legal reserve (1) | 97 000.00 | | | 97 000.00 |
DG Other reserves | 489 544.00 | | | 489 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 670.00 | | | -28 670.00 |
DL TOTAL (I) | 1 327 693.00 | | | 1 327 693.00 |
DU Loans and Debts from Credit Institutions (3) | 268 174.00 | | | 268 174.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 820 846.00 | | | 1 820 846.00 |
DX Trade payables and related accounts | 13 256.00 | | | 13 256.00 |
DY Tax and social security liabilities | 2 494.00 | | | 2 494.00 |
EC TOTAL (IV) | 2 104 771.00 | | | 2 104 771.00 |
EE Grand total (I to V) | 3 432 465.00 | | | 3 432 465.00 |
EG Accrued income and payables due within one year | 1 923 605.00 | | | 1 923 605.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15.00 | | | 15.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 151 221.00 | | 151 221.00 | 151 221.00 |
FJ Net sales | 151 221.00 | | 151 221.00 | 151 221.00 |
FR Total operating income (I) | | | 151 221.00 | |
FW Other purchases and external expenses | | | 29 720.00 | |
FX Taxes, duties, and similar payments | | | 19 604.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 101 128.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 150 455.00 | |
GG - OPERATING RESULT (I - II) | | | 766.00 | |
GI Supported loss or transferred profit (IV) | | | 4 271.00 | |
GL Other interest and similar income | | | 1 773.00 | |
GP Total financial income (V) | | | 1 773.00 | |
GR Interest and similar expenses | | | 26 939.00 | |
GU Total financial expenses (VI) | | | 26 939.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 166.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 670.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 152 995.00 | | | 152 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 665.00 | | | 181 665.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 670.00 | | | -28 670.00 |
| |
| 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 | 4 091 234.00 | | | 4 091 234.00 |
I3 DECREASES Total Financial Fixed Assets | | | 609 882.00 | |
I4 DECREASES Grand Total | | | 4 091 234.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 481 352.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 481 352.00 | | | 3 481 352.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 609 882.00 | | | 609 882.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 687 103.00 | 101 129.00 | | 687 103.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 687 103.00 | 101 129.00 | | 687 103.00 |
| |
| 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 | 13 257.00 | 13 257.00 | | 13 257.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 820 847.00 | 1 820 847.00 | | 1 820 847.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VH Loans with a maturity of more than one year at origin | 268 160.00 | 86 993.00 | 181 167.00 | 268 160.00 |
VK Loans repaid during the year | 86 929.00 | | | 86 929.00 |
VP Miscellaneous | 126 092.00 | 126 092.00 | | 126 092.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 494.00 | 2 494.00 | | 2 494.00 |
VS Prepaid expenses | 714.00 | 714.00 | | 714.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 805.00 | 126 805.00 | | 126 805.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 104 772.00 | 1 923 605.00 | 181 167.00 | 2 104 772.00 |
