| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 27 993 397.00 | 26 295 194.00 | 1 698 203.00 | 27 993 397.00 |
BJ TOTAL (I) | 27 993 397.00 | 26 295 194.00 | 1 698 203.00 | 27 993 397.00 |
BX Customers and related accounts | 99 554.00 | | 99 554.00 | 99 554.00 |
CF Cash and cash equivalents | 376 253.00 | | 376 253.00 | 376 253.00 |
CH Prepaid expenses | 4 630.00 | | 4 630.00 | 4 630.00 |
CJ TOTAL (II) | 480 437.00 | | 480 437.00 | 480 437.00 |
CO Grand total (0 to V) | 28 473 834.00 | 26 295 194.00 | 2 178 640.00 | 28 473 834.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DH Retained earnings | -3 629 603.00 | -3 423 629.00 | | -3 629 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -145 436.00 | -205 974.00 | | -145 436.00 |
DL TOTAL (I) | 224 961.00 | 370 397.00 | | 224 961.00 |
DU Loans and Debts from Credit Institutions (3) | 1 788 252.00 | 4 683 169.00 | | 1 788 252.00 |
DY Tax and social security liabilities | 261.00 | 261.00 | | 261.00 |
EB Prepaid income (2) | 165 166.00 | 521 887.00 | | 165 166.00 |
EC TOTAL (IV) | 1 953 679.00 | 5 205 317.00 | | 1 953 679.00 |
EE Grand total (I to V) | 2 178 640.00 | 5 575 714.00 | | 2 178 640.00 |
EG Accrued income and payables due within one year | 1 953 679.00 | 3 255 423.00 | | 1 953 679.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 3 144 232.00 | 3 144 232.00 | |
FJ Net sales | | 3 144 232.00 | 3 144 232.00 | |
FR Total operating income (I) | | | 3 144 232.00 | |
FW Other purchases and external expenses | | | 10 000.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 065 594.00 | |
GF Total Operating Expenses (II) | | | 3 076 304.00 | |
GG - OPERATING RESULT (I - II) | | | 67 928.00 | |
GR Interest and similar expenses | | | 213 364.00 | |
GU Total financial expenses (VI) | | | 213 364.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -213 364.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -145 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 144 232.00 | 3 145 753.00 | | 3 144 232.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 289 668.00 | 3 351 727.00 | | 3 289 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -145 436.00 | -205 974.00 | | -145 436.00 |
| |
| 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 | 27 993 397.00 | | | 27 993 397.00 |
I4 DECREASES Grand Total | | | 27 993 397.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 993 397.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 993 397.00 | | | 27 993 397.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 229 600.00 | 3 065 594.00 | | 23 229 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 229 600.00 | 3 065 594.00 | | 23 229 600.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8L Deferred income | 165 166.00 | 165 166.00 | | 165 166.00 |
UX Other trade receivables | 99 554.00 | | | 99 554.00 |
VG Loans with a maturity of up to one year at origin | 3 525.00 | 3 525.00 | | 3 525.00 |
VH Loans with a maturity of more than one year at origin | 1 784 727.00 | 1 784 727.00 | | 1 784 727.00 |
VK Loans repaid during the year | 2 889 211.00 | | | 2 889 211.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VS Prepaid expenses | 4 630.00 | | | 4 630.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 104 184.00 | 104 184.00 | | 104 184.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 953 679.00 | 1 953 679.00 | | 1 953 679.00 |
