| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 23 301 121.00 | | 23 301 121.00 | 23 301 121.00 |
BJ TOTAL (I) | 28 544 712.00 | | 28 544 712.00 | 28 544 712.00 |
BZ Other receivables | 3 462 164.00 | | 3 462 164.00 | 3 462 164.00 |
CF Cash and cash equivalents | 26 621 568.00 | | 26 621 568.00 | 26 621 568.00 |
CJ TOTAL (II) | 30 083 733.00 | | 30 083 733.00 | 30 083 733.00 |
CO Grand total (0 to V) | 58 628 444.00 | | 58 628 444.00 | 58 628 444.00 |
CU Other investments | 5 243 591.00 | | 5 243 591.00 | 5 243 591.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 735 619.00 | | | -1 735 619.00 |
DL TOTAL (I) | -1 725 619.00 | | | -1 725 619.00 |
DU Loans and Debts from Credit Institutions (3) | 28 839 496.00 | | | 28 839 496.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 500 830.00 | | | 31 500 830.00 |
DX Trade payables and related accounts | 11 722.00 | | | 11 722.00 |
DY Tax and social security liabilities | 2 015.00 | | | 2 015.00 |
EC TOTAL (IV) | 60 354 063.00 | | | 60 354 063.00 |
EE Grand total (I to V) | 58 628 444.00 | | | 58 628 444.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 910 539.00 | |
GF Total Operating Expenses (II) | | | 910 539.00 | |
GG - OPERATING RESULT (I - II) | | | -910 539.00 | |
GL Other interest and similar income | | | 19.00 | |
GP Total financial income (V) | | | 19.00 | |
GR Interest and similar expenses | | | 824 844.00 | |
GS Negative differences of foreign exchange | | | 255.00 | |
GU Total financial expenses (VI) | | | 825 099.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -825 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 735 619.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19.00 | | | 19.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 735 638.00 | | | 1 735 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 735 619.00 | | | -1 735 619.00 |
| |
| 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 | | | 28 544 712.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 5 243 591.00 | |
I4 DECREASES Grand Total | | | 28 544 712.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 301 121.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 23 301 121.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 243 591.00 | |
| |
| 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 | 11 722.00 | 11 722.00 | | 11 722.00 |
VB VAT | 211 039.00 | | | 211 039.00 |
VH Loans with a maturity of more than one year at origin | 28 839 496.00 | 28 839 496.00 | | 28 839 496.00 |
VI Group and Associates | 31 500 830.00 | 31 500 830.00 | | 31 500 830.00 |
VJ Loans taken out during the year | 28 839 496.00 | | | 28 839 496.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 251 125.00 | | | 3 251 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 462 164.00 | 3 462 164.00 | | 3 462 164.00 |
VW VAT | 2 015.00 | 2 015.00 | | 2 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 354 063.00 | 60 354 063.00 | | 60 354 063.00 |
