| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 34 262 948.00 | 23 751 848.00 | 10 511 100.00 | 34 262 948.00 |
BJ TOTAL (I) | 34 262 948.00 | 23 751 848.00 | 10 511 100.00 | 34 262 948.00 |
BX Customers and related accounts | 344 907.00 | | 344 907.00 | 344 907.00 |
BZ Other receivables | 2 108.00 | | 2 108.00 | 2 108.00 |
CF Cash and cash equivalents | 14 667.00 | | 14 667.00 | 14 667.00 |
CJ TOTAL (II) | 361 682.00 | | 361 682.00 | 361 682.00 |
CO Grand total (0 to V) | 34 624 630.00 | 23 751 848.00 | 10 872 782.00 | 34 624 630.00 |
| |
| 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 |
DH Retained earnings | -2 553 869.00 | -2 418 988.00 | | -2 553 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -121 240.00 | -134 880.00 | | -121 240.00 |
DL TOTAL (I) | -2 674 109.00 | -2 552 869.00 | | -2 674 109.00 |
DU Loans and Debts from Credit Institutions (3) | 11 992 791.00 | 14 368 525.00 | | 11 992 791.00 |
EB Prepaid income (2) | 1 554 099.00 | 2 091 774.00 | | 1 554 099.00 |
EC TOTAL (IV) | 13 546 890.00 | 16 460 299.00 | | 13 546 890.00 |
EE Grand total (I to V) | 10 872 782.00 | 13 907 430.00 | | 10 872 782.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 3 584 845.00 | 3 584 845.00 | |
FJ Net sales | | 3 584 845.00 | 3 584 845.00 | |
FR Total operating income (I) | | | 3 584 845.00 | |
FW Other purchases and external expenses | | | 10 542.00 | |
FX Taxes, duties, and similar payments | | | 594.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 040 099.00 | |
GF Total Operating Expenses (II) | | | 3 051 236.00 | |
GG - OPERATING RESULT (I - II) | | | 533 609.00 | |
GR Interest and similar expenses | | | 654 849.00 | |
GU Total financial expenses (VI) | | | 654 849.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -654 849.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -121 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 584 845.00 | 3 601 155.00 | | 3 584 845.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 706 085.00 | 3 736 035.00 | | 3 706 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -121 240.00 | -134 880.00 | | -121 240.00 |
| |
| 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 | 34 262 948.00 | | | 34 262 948.00 |
I4 DECREASES Grand Total | | | 34 262 948.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 262 948.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 262 948.00 | | | 34 262 948.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 711 750.00 | 3 040 099.00 | | 20 711 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 711 750.00 | 3 040 099.00 | | 20 711 750.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8L Deferred income | 1 554 099.00 | 537 674.00 | 1 016 425.00 | 1 554 099.00 |
VB VAT | 2 108.00 | | | 2 108.00 |
VH Loans with a maturity of more than one year at origin | 11 992 791.00 | 2 586 255.00 | 9 406 536.00 | 11 992 791.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 347 015.00 | 347 015.00 | | 347 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 546 890.00 | 3 123 929.00 | 10 422 961.00 | 13 546 890.00 |
