| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 211 340.00 | 22 049 252.00 | 1 162 088.00 | 23 211 340.00 |
BJ TOTAL (I) | 23 211 340.00 | 22 049 252.00 | 1 162 088.00 | 23 211 340.00 |
BZ Other receivables | 1 986 423.00 | | 1 986 423.00 | 1 986 423.00 |
CF Cash and cash equivalents | 367 190.00 | | 367 190.00 | 367 190.00 |
CH Prepaid expenses | 50 153.00 | | 50 153.00 | 50 153.00 |
CJ TOTAL (II) | 2 403 767.00 | | 2 403 767.00 | 2 403 767.00 |
CO Grand total (0 to V) | 25 615 107.00 | 22 049 252.00 | 3 565 855.00 | 25 615 107.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 500 000.00 | 12 053 115.00 | | 5 500 000.00 |
DH Retained earnings | -253 017.00 | -7 386 735.00 | | -253 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 884 045.00 | -1 836 042.00 | | -1 884 045.00 |
DL TOTAL (I) | 3 362 939.00 | 2 830 338.00 | | 3 362 939.00 |
DX Trade payables and related accounts | 48 247.00 | 51 047.00 | | 48 247.00 |
EA Other liabilities | 154 670.00 | 15 518.00 | | 154 670.00 |
EC TOTAL (IV) | 202 916.00 | 66 565.00 | | 202 916.00 |
EE Grand total (I to V) | 3 565 855.00 | 2 896 904.00 | | 3 565 855.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 708 952.00 | | 708 952.00 | 708 952.00 |
FJ Net sales | 708 952.00 | | 708 952.00 | 708 952.00 |
FQ Other income | | | 34 725.00 | |
FR Total operating income (I) | | | 743 677.00 | |
FW Other purchases and external expenses | | | 1 862 923.00 | |
FX Taxes, duties, and similar payments | | | 1 208.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 776 231.00 | |
GE Other Expenses | | | 2 197.00 | |
GF Total Operating Expenses (II) | | | 2 642 559.00 | |
GG - OPERATING RESULT (I - II) | | | -1 898 882.00 | |
GL Other interest and similar income | | | 6 249.00 | |
GN Positive exchange differences | | | 8 588.00 | |
GP Total financial income (V) | | | 14 837.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 14 837.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 884 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 758 514.00 | 1 425 199.00 | | 758 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 642 559.00 | 3 261 241.00 | | 2 642 559.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 884 045.00 | -1 836 042.00 | | -1 884 045.00 |
| |
| 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 | 22 181 898.00 | | 1 029 442.00 | 22 181 898.00 |
I4 DECREASES Grand Total | | | 23 211 340.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 211 340.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 181 898.00 | | 1 029 442.00 | 22 181 898.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 273 021.00 | 776 231.00 | | 21 273 021.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 273 021.00 | 776 231.00 | | 21 273 021.00 |
| |
| 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 | 48 247.00 | 48 247.00 | | 48 247.00 |
8K Other liabilities (including liabilities related to repo transactions) | 154 670.00 | 154 670.00 | | 154 670.00 |
VB VAT | 20 697.00 | | | 20 697.00 |
VC Group and associates | 1 928 070.00 | | | 1 928 070.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 656.00 | | | 37 656.00 |
VS Prepaid expenses | 50 153.00 | | | 50 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 036 576.00 | | 2 036 576.00 | 2 036 576.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 916.00 | 202 916.00 | | 202 916.00 |
