| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 700 000.00 | 342 833.00 | 1 357 167.00 | 1 700 000.00 |
BJ TOTAL (I) | 1 700 000.00 | 342 833.00 | 1 357 167.00 | 1 700 000.00 |
BX Customers and related accounts | 4 544.00 | | 4 544.00 | 4 544.00 |
BZ Other receivables | 3 084.00 | | 3 084.00 | 3 084.00 |
CF Cash and cash equivalents | 40 287.00 | | 40 287.00 | 40 287.00 |
CJ TOTAL (II) | 47 915.00 | | 47 915.00 | 47 915.00 |
CO Grand total (0 to V) | 1 747 915.00 | 342 833.00 | 1 405 081.00 | 1 747 915.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -1 134 179.00 | -925 898.00 | | -1 134 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -138 290.00 | -208 281.00 | | -138 290.00 |
DK Regulated provisions | 914 109.00 | 825 738.00 | | 914 109.00 |
DL TOTAL (I) | -356 361.00 | -306 441.00 | | -356 361.00 |
DU Loans and Debts from Credit Institutions (3) | 1 744 182.00 | 1 780 139.00 | | 1 744 182.00 |
DX Trade payables and related accounts | 17 260.00 | 2 400.00 | | 17 260.00 |
EC TOTAL (IV) | 1 761 442.00 | 1 782 539.00 | | 1 761 442.00 |
EE Grand total (I to V) | 1 405 081.00 | 1 476 098.00 | | 1 405 081.00 |
EG Accrued income and payables due within one year | | 146 305.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 774.00 | | 150 774.00 | 150 774.00 |
FJ Net sales | 150 774.00 | | 150 774.00 | 150 774.00 |
FR Total operating income (I) | | | 150 774.00 | |
FW Other purchases and external expenses | | | 15 561.00 | |
FX Taxes, duties, and similar payments | | | 439.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 85 000.00 | |
GF Total Operating Expenses (II) | | | 101 000.00 | |
GG - OPERATING RESULT (I - II) | | | 49 774.00 | |
GR Interest and similar expenses | | | 99 694.00 | |
GU Total financial expenses (VI) | | | 99 694.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -99 694.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 920.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 11.00 | | |
HG Exceptional depreciation and provisions | 88 370.00 | 156 211.00 | | 88 370.00 |
HH Total exceptional expenses (VIII) | 88 370.00 | 156 211.00 | | 88 370.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -88 370.00 | -156 211.00 | | -88 370.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 774.00 | 150 774.00 | | 150 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 289 064.00 | 359 056.00 | | 289 064.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -138 290.00 | -208 281.00 | | -138 290.00 |
| |
| 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 | 1 700 000.00 | | | 1 700 000.00 |
I4 DECREASES Grand Total | | | 1 700 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 700 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 700 000.00 | | | 1 700 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 257 833.00 | 85 000.00 | | 257 833.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 257 833.00 | 85 000.00 | | 257 833.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 825 738.00 | 88 370.00 | | 825 738.00 |
7C Grand total | 825 738.00 | 88 370.00 | | 825 738.00 |
UJ - Exceptional | | 88 370.00 | | |
| |
| 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 | 17 260.00 | 17 260.00 | | 17 260.00 |
UX Other trade receivables | 4 544.00 | | | 4 544.00 |
VB VAT | 3 084.00 | | | 3 084.00 |
VH Loans with a maturity of more than one year at origin | 1 744 182.00 | 123 999.00 | 480 609.00 | 1 744 182.00 |
VJ Loans taken out during the year | 92 875.00 | | | 92 875.00 |
VK Loans repaid during the year | 129 535.00 | | | 129 535.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 628.00 | 7 628.00 | | 7 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 761 442.00 | 141 259.00 | 480 609.00 | 1 761 442.00 |
