| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 3 331.00 | | 3 331.00 | 3 331.00 |
CF Cash and cash equivalents | 278 791.00 | | 278 791.00 | 278 791.00 |
CJ TOTAL (II) | 282 122.00 | | 282 122.00 | 282 122.00 |
CO Grand total (0 to V) | 282 122.00 | | 282 122.00 | 282 122.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -35 335.00 | | | -35 335.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 175 827.00 | | | 175 827.00 |
DL TOTAL (I) | 141 492.00 | | | 141 492.00 |
DV Miscellaneous Loans and Financial Debts (4) | 138 039.00 | | | 138 039.00 |
DX Trade payables and related accounts | 2 246.00 | | | 2 246.00 |
DY Tax and social security liabilities | 261.00 | | | 261.00 |
EA Other liabilities | 84.00 | | | 84.00 |
EC TOTAL (IV) | 140 630.00 | | | 140 630.00 |
EE Grand total (I to V) | 282 122.00 | | | 282 122.00 |
EG Accrued income and payables due within one year | 2 591.00 | | | 2 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 549 840.00 | 549 840.00 | |
FJ Net sales | | 549 840.00 | 549 840.00 | |
FR Total operating income (I) | | | 549 840.00 | |
FW Other purchases and external expenses | | | 14 916.00 | |
FX Taxes, duties, and similar payments | | | 398.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 459 724.00 | |
GF Total Operating Expenses (II) | | | 475 038.00 | |
GG - OPERATING RESULT (I - II) | | | 74 802.00 | |
GL Other interest and similar income | | | 65 855.00 | |
GN Positive exchange differences | | | 71 441.00 | |
GP Total financial income (V) | | | 137 296.00 | |
GR Interest and similar expenses | | | 232 301.00 | |
GU Total financial expenses (VI) | | | 232 301.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -95 005.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 202.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 34 687 903.00 | | | 34 687 903.00 |
HD Total exceptional income (VII) | 34 687 903.00 | | | 34 687 903.00 |
HF Exceptional expenses on capital transactions | 34 491 873.00 | | | 34 491 873.00 |
HH Total exceptional expenses (VIII) | 34 491 873.00 | | | 34 491 873.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 196 030.00 | | | 196 030.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 375 039.00 | | | 35 375 039.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 199 212.00 | | | 35 199 212.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 175 827.00 | | | 175 827.00 |
| |
| 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 | 50 972 241.00 | | | 50 972 241.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 14 327 221.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 14 327 221.00 | | |
I4 DECREASES Grand Total | | 50 972 241.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 36 645 020.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 645 020.00 | | | 36 645 020.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 327 221.00 | | | 14 327 221.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 693 423.00 | 459 724.00 | 2 153 147.00 | 1 693 423.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 693 423.00 | 459 724.00 | 2 153 147.00 | 1 693 423.00 |
| |
| 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 | 138 039.00 | | | 138 039.00 |
8B Suppliers and Related Accounts | 2 246.00 | 2 246.00 | | 2 246.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84.00 | 84.00 | | 84.00 |
VB VAT | 3 331.00 | | | 3 331.00 |
VJ Loans taken out during the year | 138 039.00 | | | 138 039.00 |
VK Loans repaid during the year | 37 824 484.00 | | | 37 824 484.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6.00 | | | 6.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 331.00 | 3 331.00 | | 3 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 630.00 | 2 591.00 | | 140 630.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 678.00 | | | 9 678.00 |
ST Other accounts | 5 238.00 | | | 5 238.00 |
YW Business tax | 398.00 | | | 398.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 398.00 | | | 398.00 |
YZ Total deductible VAT on goods and services | 2 962.00 | | | 2 962.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 916.00 | | | 14 916.00 |
