| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 10 835 783.00 | | 10 835 783.00 | 10 835 783.00 |
AP Buildings | 17 554 216.00 | 4 896 923.00 | 12 657 293.00 | 17 554 216.00 |
BJ TOTAL (I) | 28 389 999.00 | 4 896 923.00 | 23 493 076.00 | 28 389 999.00 |
BX Customers and related accounts | 1 031 541.00 | 760 802.00 | 270 738.00 | 1 031 541.00 |
BZ Other receivables | 26 602.00 | | 26 602.00 | 26 602.00 |
CF Cash and cash equivalents | 486 412.00 | | 486 412.00 | 486 412.00 |
CJ TOTAL (II) | 1 544 556.00 | 760 802.00 | 783 753.00 | 1 544 556.00 |
CO Grand total (0 to V) | 29 955 789.00 | 5 657 725.00 | 24 298 063.00 | 29 955 789.00 |
CW Deferred expenses or loan issuance costs | 21 233.00 | | 21 233.00 | 21 233.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 316.00 | 316.00 | | 316.00 |
DB Share, merger, contribution premiums, etc. | 6 269 784.00 | 6 269 784.00 | | 6 269 784.00 |
DC Revaluation differences | 14 986 063.00 | 14 986 063.00 | | 14 986 063.00 |
DH Retained earnings | -12 336 960.00 | -11 276 999.00 | | -12 336 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -935 868.00 | -1 059 960.00 | | -935 868.00 |
DL TOTAL (I) | 7 983 334.00 | 8 919 202.00 | | 7 983 334.00 |
DU Loans and Debts from Credit Institutions (3) | 9 537 297.00 | 9 782 941.00 | | 9 537 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 484 614.00 | 6 767 263.00 | | 6 484 614.00 |
DX Trade payables and related accounts | 68 332.00 | 63 446.00 | | 68 332.00 |
DY Tax and social security liabilities | 189 425.00 | 23 169.00 | | 189 425.00 |
EA Other liabilities | 35 059.00 | 57 112.00 | | 35 059.00 |
EC TOTAL (IV) | 16 314 729.00 | 16 693 933.00 | | 16 314 729.00 |
EE Grand total (I to V) | 24 298 063.00 | 25 613 135.00 | | 24 298 063.00 |
EI Including equity loans | 6 484 614.00 | | | 6 484 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 722 616.00 | | 2 722 616.00 | 2 722 616.00 |
FJ Net sales | 2 722 616.00 | | 2 722 616.00 | 2 722 616.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 2 722 619.00 | |
FW Other purchases and external expenses | | | 229 547.00 | |
FX Taxes, duties, and similar payments | | | 174 570.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 297 939.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 760 802.00 | |
GF Total Operating Expenses (II) | | | 2 462 860.00 | |
GG - OPERATING RESULT (I - II) | | | 259 759.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 195 627.00 | |
GU Total financial expenses (VI) | | | 1 195 627.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 195 627.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -935 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 722 619.00 | 1 839 458.00 | | 2 722 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 658 487.00 | 2 899 418.00 | | 3 658 487.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -935 868.00 | -1 059 960.00 | | -935 868.00 |
| |
| 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 | 28 390 000.00 | | | 28 390 000.00 |
I4 DECREASES Grand Total | | | 28 390 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 390 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 390 000.00 | | | 28 390 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 619 023.00 | 1 277 900.00 | | 3 619 023.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 619 023.00 | 1 277 900.00 | | 3 619 023.00 |
| |
| 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 | 6 484 615.00 | 376 393.00 | | 6 484 615.00 |
8B Suppliers and Related Accounts | 68 333.00 | 68 333.00 | | 68 333.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 059.00 | 35 059.00 | | 35 059.00 |
UX Other trade receivables | 161 268.00 | 161 268.00 | | 161 268.00 |
VA Doubtful or disputed receivables | 870 273.00 | 870 273.00 | | 870 273.00 |
VB VAT | 17 232.00 | 17 232.00 | | 17 232.00 |
VH Loans with a maturity of more than one year at origin | 9 537 298.00 | 9 537 298.00 | | 9 537 298.00 |
VK Loans repaid during the year | 245 644.00 | | | 245 644.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 021.00 | 9 021.00 | | 9 021.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 371.00 | 9 371.00 | | 9 371.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 058 144.00 | 1 058 144.00 | | 1 058 144.00 |
VW VAT | 180 404.00 | 180 404.00 | | 180 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 314 730.00 | 10 206 508.00 | | 16 314 730.00 |
