| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 37 014 782.00 | 32 258 049.00 | 4 756 733.00 | 37 014 782.00 |
BJ TOTAL (I) | 37 014 782.00 | 32 258 049.00 | 4 756 733.00 | 37 014 782.00 |
BX Customers and related accounts | 1 778 284.00 | | 1 778 284.00 | 1 778 284.00 |
CF Cash and cash equivalents | 2 665.00 | | 2 665.00 | 2 665.00 |
CJ TOTAL (II) | 1 780 948.00 | | 1 780 948.00 | 1 780 948.00 |
CO Grand total (0 to V) | 38 795 730.00 | 32 258 049.00 | 6 537 681.00 | 38 795 730.00 |
| |
| 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 | -3 100 580.00 | -2 972 540.00 | | -3 100 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -97 502.00 | -128 040.00 | | -97 502.00 |
DL TOTAL (I) | -3 197 082.00 | -3 099 580.00 | | -3 197 082.00 |
DU Loans and Debts from Credit Institutions (3) | 9 014 511.00 | 12 410 772.00 | | 9 014 511.00 |
EA Other liabilities | 136 128.00 | 137 297.00 | | 136 128.00 |
EB Prepaid income (2) | 584 124.00 | 1 139 345.00 | | 584 124.00 |
EC TOTAL (IV) | 9 734 763.00 | 13 687 414.00 | | 9 734 763.00 |
EE Grand total (I to V) | 6 537 681.00 | 10 587 834.00 | | 6 537 681.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 303 844.00 | 4 303 844.00 | |
FJ Net sales | | 4 303 844.00 | 4 303 844.00 | |
FR Total operating income (I) | | | 4 303 844.00 | |
FW Other purchases and external expenses | | | 13 460.00 | |
FX Taxes, duties, and similar payments | | | 594.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 030 630.00 | |
GF Total Operating Expenses (II) | | | 4 044 684.00 | |
GG - OPERATING RESULT (I - II) | | | 259 161.00 | |
GR Interest and similar expenses | | | 356 663.00 | |
GU Total financial expenses (VI) | | | 356 663.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -356 663.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -97 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 303 844.00 | 4 322 005.00 | | 4 303 844.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 401 346.00 | 4 450 045.00 | | 4 401 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -97 502.00 | -128 040.00 | | -97 502.00 |
| |
| 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 | 37 014 782.00 | | | 37 014 782.00 |
I4 DECREASES Grand Total | | | 37 014 782.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 014 782.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 014 782.00 | | | 37 014 782.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 227 419.00 | 4 030 630.00 | | 28 227 419.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 227 419.00 | 4 030 630.00 | | 28 227 419.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 107 533.00 | 107 533.00 | | 107 533.00 |
8L Deferred income | 584 124.00 | 555 222.00 | 28 902.00 | 584 124.00 |
UX Other trade receivables | 1 778 284.00 | | | 1 778 284.00 |
VH Loans with a maturity of more than one year at origin | 9 014 511.00 | 3 887 206.00 | 5 127 305.00 | 9 014 511.00 |
VI Group and Associates | 28 595.00 | | | 28 595.00 |
VJ Loans taken out during the year | 256 297.00 | | | 256 297.00 |
VK Loans repaid during the year | 3 570 244.00 | | | 3 570 244.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 778 284.00 | 1 778 284.00 | | 1 778 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 734 763.00 | 4 549 961.00 | 5 156 207.00 | 9 734 763.00 |
