| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 163 642.00 | 65 517.00 | 19 098 126.00 | 19 163 642.00 |
BJ TOTAL (I) | 19 163 642.00 | 65 517.00 | 19 098 126.00 | 19 163 642.00 |
BX Customers and related accounts | 63 046.00 | | 63 046.00 | 63 046.00 |
BZ Other receivables | 57 160.00 | | 57 160.00 | 57 160.00 |
CB Subscribed and called capital, not paid | | | | |
CF Cash and cash equivalents | 72 200.00 | | 72 200.00 | 72 200.00 |
CJ TOTAL (II) | 192 406.00 | | 192 406.00 | 192 406.00 |
CO Grand total (0 to V) | 19 356 048.00 | 65 517.00 | 19 290 532.00 | 19 356 048.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -742 493.00 | | | -742 493.00 |
DK Regulated provisions | 210 882.00 | | | 210 882.00 |
DL TOTAL (I) | -530 611.00 | 1 000.00 | | -530 611.00 |
DU Loans and Debts from Credit Institutions (3) | 9 756 026.00 | | | 9 756 026.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 006 145.00 | | | 10 006 145.00 |
DX Trade payables and related accounts | 57 636.00 | | | 57 636.00 |
EA Other liabilities | 1 335.00 | | | 1 335.00 |
EC TOTAL (IV) | 19 821 142.00 | | | 19 821 142.00 |
EE Grand total (I to V) | 19 290 532.00 | 1 000.00 | | 19 290 532.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 046.00 | | 63 046.00 | 63 046.00 |
FJ Net sales | 63 046.00 | | 63 046.00 | 63 046.00 |
FR Total operating income (I) | | | 63 046.00 | |
FW Other purchases and external expenses | | | 508 178.00 | |
FX Taxes, duties, and similar payments | | | 113.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65 517.00 | |
GF Total Operating Expenses (II) | | | 573 808.00 | |
GG - OPERATING RESULT (I - II) | | | -510 762.00 | |
GR Interest and similar expenses | | | 20 849.00 | |
GU Total financial expenses (VI) | | | 20 849.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 849.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -531 611.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 210 882.00 | | | 210 882.00 |
HH Total exceptional expenses (VIII) | 210 882.00 | | | 210 882.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -210 882.00 | | | -210 882.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 046.00 | | | 63 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 805 539.00 | | | 805 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -742 493.00 | | | -742 493.00 |
| |
| 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 | | | 19 163 642.00 | |
I4 DECREASES Grand Total | | | 19 163 642.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 163 642.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 19 163 642.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 65 517.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 65 517.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 210 882.00 | | |
7C Grand total | | 210 882.00 | | |
UJ - Exceptional | | 210 882.00 | | |
| |
| 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 | 10 006 145.00 | 4 751.00 | | 10 006 145.00 |
8B Suppliers and Related Accounts | 57 636.00 | 57 636.00 | | 57 636.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 335.00 | 1 335.00 | | 1 335.00 |
UX Other trade receivables | 63 046.00 | | | 63 046.00 |
VB VAT | 57 160.00 | | | 57 160.00 |
VG Loans with a maturity of up to one year at origin | 16 098.00 | 16 098.00 | | 16 098.00 |
VH Loans with a maturity of more than one year at origin | 9 739 928.00 | | | 9 739 928.00 |
VJ Loans taken out during the year | 19 741 323.00 | | | 19 741 323.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 206.00 | 120 206.00 | | 120 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 821 142.00 | 79 820.00 | | 19 821 142.00 |
