| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 17 527 123.00 | | 17 527 123.00 | 17 527 123.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 17 527 123.00 | | 17 527 123.00 | 17 527 123.00 |
BZ Other receivables | 78 584.00 | | 78 584.00 | 78 584.00 |
CF Cash and cash equivalents | 609 449.00 | | 609 449.00 | 609 449.00 |
CJ TOTAL (II) | 688 033.00 | | 688 033.00 | 688 033.00 |
CO Grand total (0 to V) | 18 215 156.00 | | 18 215 156.00 | 18 215 156.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 100 000.00 | 3 100 000.00 | | 3 100 000.00 |
DH Retained earnings | -8 155 390.00 | -7 155 528.00 | | -8 155 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 821 844.00 | -999 862.00 | | -1 821 844.00 |
DL TOTAL (I) | -6 877 233.00 | -5 055 390.00 | | -6 877 233.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 516 746.00 | 22 596 589.00 | | 24 516 746.00 |
DX Trade payables and related accounts | 14 679.00 | 5 708.00 | | 14 679.00 |
DY Tax and social security liabilities | 560 965.00 | 859.00 | | 560 965.00 |
DZ Fixed asset liabilities and related accounts | | 10 000.00 | | |
EA Other liabilities | | 708.00 | | |
EC TOTAL (IV) | 25 092 389.00 | 22 613 865.00 | | 25 092 389.00 |
EE Grand total (I to V) | 18 215 156.00 | 17 558 475.00 | | 18 215 156.00 |
EG Accrued income and payables due within one year | 755 644.00 | 5 197 171.00 | | 755 644.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 116.00 | |
FX Taxes, duties, and similar payments | | | 445 630.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 446 748.00 | |
GG - OPERATING RESULT (I - II) | | | -446 748.00 | |
GL Other interest and similar income | | | 38 713.00 | |
GP Total financial income (V) | | | 38 713.00 | |
GR Interest and similar expenses | | | 1 423 808.00 | |
GU Total financial expenses (VI) | | | 1 423 808.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 385 095.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 831 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 000.00 | 965.00 | | 10 000.00 |
HD Total exceptional income (VII) | 10 000.00 | 965.00 | | 10 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 000.00 | 965.00 | | 10 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 713.00 | 965.00 | | 48 713.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 870 556.00 | 1 000 827.00 | | 1 870 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 821 844.00 | -999 862.00 | | -1 821 844.00 |
| |
| 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 | 17 527 831.00 | | | 17 527 831.00 |
I3 DECREASES Total Financial Fixed Assets | | 708.00 | | |
I4 DECREASES Grand Total | | 708.00 | 17 527 123.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 527 123.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 527 123.00 | | | 17 527 123.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 708.00 | | | 708.00 |
| |
| 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 | 24 336 746.00 | | 24 336 746.00 | 24 336 746.00 |
8B Suppliers and Related Accounts | 14 679.00 | 14 679.00 | | 14 679.00 |
VB VAT | 4 401.00 | | | 4 401.00 |
VI Group and Associates | 180 000.00 | 180 000.00 | | 180 000.00 |
VJ Loans taken out during the year | 24 336 746.00 | | | 24 336 746.00 |
VK Loans repaid during the year | 2 000 000.00 | | | 2 000 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 560 965.00 | 560 965.00 | | 560 965.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 74 182.00 | | | 74 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 584.00 | 78 584.00 | | 78 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 092 389.00 | 755 644.00 | 24 336 746.00 | 25 092 389.00 |
