| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 28 390 774.00 | | 28 390 774.00 | 28 390 774.00 |
BJ TOTAL (I) | 28 390 774.00 | | 28 390 774.00 | 28 390 774.00 |
BZ Other receivables | 11 683.00 | | 11 683.00 | 11 683.00 |
CF Cash and cash equivalents | 1 481.00 | | 1 481.00 | 1 481.00 |
CJ TOTAL (II) | 13 164.00 | | 13 164.00 | 13 164.00 |
CO Grand total (0 to V) | 28 403 938.00 | | 28 403 938.00 | 28 403 938.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 541 370.00 | 3 541 370.00 | | 3 541 370.00 |
DD Legal reserve (1) | 349 777.00 | 349 777.00 | | 349 777.00 |
DH Retained earnings | 5 819 218.00 | 6 135 143.00 | | 5 819 218.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -625 742.00 | -315 926.00 | | -625 742.00 |
DL TOTAL (I) | 9 084 622.00 | 9 710 365.00 | | 9 084 622.00 |
DU Loans and Debts from Credit Institutions (3) | 755.00 | 3 878.00 | | 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 296 499.00 | 18 776 126.00 | | 19 296 499.00 |
DX Trade payables and related accounts | 16 430.00 | 9 658.00 | | 16 430.00 |
DY Tax and social security liabilities | 5 632.00 | 10 344.00 | | 5 632.00 |
EC TOTAL (IV) | 19 319 316.00 | 18 800 006.00 | | 19 319 316.00 |
EE Grand total (I to V) | 28 403 938.00 | 28 510 371.00 | | 28 403 938.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 10 348.00 | |
FR Total operating income (I) | | | 10 348.00 | |
FW Other purchases and external expenses | | | 23 901.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
FY Salaries and Wages | | | 310 688.00 | |
FZ Social Security Contributions | | | 89 965.00 | |
GE Other Expenses | | | 9 100.00 | |
GF Total Operating Expenses (II) | | | 433 810.00 | |
GG - OPERATING RESULT (I - II) | | | -423 462.00 | |
GR Interest and similar expenses | | | 201 545.00 | |
GU Total financial expenses (VI) | | | 201 545.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -201 545.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -625 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 735.00 | | | 735.00 |
HH Total exceptional expenses (VIII) | 735.00 | | | 735.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -735.00 | | | -735.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 348.00 | | | 10 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 636 090.00 | 315 926.00 | | 636 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -625 742.00 | -315 926.00 | | -625 742.00 |
| |
| 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 | 28 390 774.00 | | | 28 390 774.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 390 774.00 | |
I4 DECREASES Grand Total | | | 28 390 774.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 390 774.00 | | | 28 390 774.00 |
| |
| 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 | 10 605 241.00 | | 10 605 241.00 | 10 605 241.00 |
8B Suppliers and Related Accounts | 16 430.00 | 16 430.00 | | 16 430.00 |
8D Social Security and Other Social Organizations | 5 632.00 | 5 632.00 | | 5 632.00 |
VG Loans with a maturity of up to one year at origin | 755.00 | 755.00 | | 755.00 |
VI Group and Associates | 8 691 259.00 | | 8 691 259.00 | 8 691 259.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 683.00 | | | 11 683.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 683.00 | 11 683.00 | | 11 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 319 317.00 | 22 817.00 | 19 296 500.00 | 19 319 317.00 |
