| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 36 309 569.00 | 29 777 433.00 | 6 532 136.00 | 36 309 569.00 |
BJ TOTAL (I) | 36 309 569.00 | 29 777 433.00 | 6 532 136.00 | 36 309 569.00 |
BX Customers and related accounts | 1 752 159.00 | | 1 752 159.00 | 1 752 159.00 |
CF Cash and cash equivalents | 2 721.00 | | 2 721.00 | 2 721.00 |
CJ TOTAL (II) | 1 754 880.00 | | 1 754 880.00 | 1 754 880.00 |
CO Grand total (0 to V) | 38 064 449.00 | 29 777 433.00 | 8 287 015.00 | 38 064 449.00 |
| |
| 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 | -2 984 648.00 | -2 828 347.00 | | -2 984 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -93 026.00 | -156 301.00 | | -93 026.00 |
DL TOTAL (I) | -3 076 674.00 | -2 983 648.00 | | -3 076 674.00 |
DU Loans and Debts from Credit Institutions (3) | 10 365 608.00 | 13 559 352.00 | | 10 365 608.00 |
EA Other liabilities | 129 324.00 | 128 874.00 | | 129 324.00 |
EB Prepaid income (2) | 868 758.00 | 1 435 002.00 | | 868 758.00 |
EC TOTAL (IV) | 11 363 689.00 | 15 123 227.00 | | 11 363 689.00 |
EE Grand total (I to V) | 8 287 015.00 | 12 139 579.00 | | 8 287 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 168 669.00 | 4 168 669.00 | |
FJ Net sales | | 4 168 669.00 | 4 168 669.00 | |
FR Total operating income (I) | | | 4 168 669.00 | |
FW Other purchases and external expenses | | | 13 206.00 | |
FX Taxes, duties, and similar payments | | | 594.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 860 164.00 | |
GF Total Operating Expenses (II) | | | 3 873 964.00 | |
GG - OPERATING RESULT (I - II) | | | 294 706.00 | |
GN Positive exchange differences | | | 58.00 | |
GP Total financial income (V) | | | 58.00 | |
GR Interest and similar expenses | | | 387 789.00 | |
GU Total financial expenses (VI) | | | 387 789.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -387 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -93 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 168 727.00 | 4 143 523.00 | | 4 168 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 261 753.00 | 4 299 825.00 | | 4 261 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -93 026.00 | -156 301.00 | | -93 026.00 |
| |
| 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 | 36 309 569.00 | | | 36 309 569.00 |
I4 DECREASES Grand Total | | | 36 309 569.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 309 569.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 309 569.00 | | | 36 309 569.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 917 269.00 | 3 860 164.00 | | 25 917 269.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 917 269.00 | 3 860 164.00 | | 25 917 269.00 |
| |
| 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) | 101 932.00 | 101 932.00 | | 101 932.00 |
8L Deferred income | 868 758.00 | 868 758.00 | | 868 758.00 |
UX Other trade receivables | 1 752 159.00 | | | 1 752 159.00 |
VH Loans with a maturity of more than one year at origin | 10 365 608.00 | 3 672 351.00 | 6 693 257.00 | 10 365 608.00 |
VI Group and Associates | 27 392.00 | 27 392.00 | | 27 392.00 |
VJ Loans taken out during the year | 235 669.00 | | | 235 669.00 |
VK Loans repaid during the year | 3 359 952.00 | | | 3 359 952.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 752 159.00 | 1 752 159.00 | | 1 752 159.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 363 689.00 | 4 670 433.00 | 6 693 257.00 | 11 363 689.00 |
