| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 7 280.00 | | 7 280.00 | 7 280.00 |
AT Other tangible assets | 1 417 186.00 | | 1 417 186.00 | 1 417 186.00 |
AV Fixed assets in progress | 42 665 230.00 | | 42 665 230.00 | 42 665 230.00 |
BH Other financial assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 49 333 362.00 | | 49 333 362.00 | 49 333 362.00 |
BZ Other receivables | 1 770 486.00 | | 1 770 486.00 | 1 770 486.00 |
CF Cash and cash equivalents | 25 457 817.00 | | 25 457 817.00 | 25 457 817.00 |
CJ TOTAL (II) | 27 228 303.00 | | 27 228 303.00 | 27 228 303.00 |
CO Grand total (0 to V) | 76 561 665.00 | | 76 561 665.00 | 76 561 665.00 |
CU Other investments | 5 243 591.00 | | 5 243 591.00 | 5 243 591.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -3 080 447.00 | -1 735 619.00 | | -3 080 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 432 384.00 | -1 344 828.00 | | -1 432 384.00 |
DL TOTAL (I) | -4 502 831.00 | -3 070 447.00 | | -4 502 831.00 |
DU Loans and Debts from Credit Institutions (3) | 43 370 312.00 | 39 427 678.00 | | 43 370 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 604 615.00 | 31 757 896.00 | | 37 604 615.00 |
DX Trade payables and related accounts | 14 847.00 | 11 679.00 | | 14 847.00 |
DY Tax and social security liabilities | 51 887.00 | | | 51 887.00 |
EA Other liabilities | 22 836.00 | 527 238.00 | | 22 836.00 |
EC TOTAL (IV) | 81 064 496.00 | 71 724 491.00 | | 81 064 496.00 |
EE Grand total (I to V) | 76 561 665.00 | 68 654 043.00 | | 76 561 665.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 320 455.00 | | 320 455.00 | 320 455.00 |
FJ Net sales | 320 455.00 | | 320 455.00 | 320 455.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 320 456.00 | |
FU Purchases of raw materials and other supplies | | | 3 641.00 | |
FW Other purchases and external expenses | | | 378 016.00 | |
FX Taxes, duties, and similar payments | | | 16 333.00 | |
FY Salaries and Wages | | | 28 560.00 | |
FZ Social Security Contributions | | | 27 150.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 453 703.00 | |
GG - OPERATING RESULT (I - II) | | | -133 247.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 298 441.00 | |
GU Total financial expenses (VI) | | | 1 298 441.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 298 441.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 431 688.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 696.00 | | | 696.00 |
HH Total exceptional expenses (VIII) | 696.00 | | | 696.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -696.00 | | | -696.00 |
HL TOTAL REVENUE (I + III + V + VII) | 320 456.00 | 777.00 | | 320 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 752 840.00 | 1 345 605.00 | | 1 752 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 432 384.00 | -1 344 828.00 | | -1 432 384.00 |
| |
| 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 | 41 044 362.00 | | 8 295 319.00 | 41 044 362.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 243 666.00 | |
I4 DECREASES Grand Total | | 6 319.00 | 49 333 362.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 319.00 | 44 089 696.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 800 771.00 | | 8 295 244.00 | 35 800 771.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 243 591.00 | | 75.00 | 5 243 591.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 42 665 230.00 | | | 42 665 230.00 |
| |
| 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 | 14 847.00 | 14 847.00 | | 14 847.00 |
8D Social Security and Other Social Organizations | 8 383.00 | 8 383.00 | | 8 383.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 836.00 | 22 836.00 | | 22 836.00 |
UT Other financial assets | 75.00 | | | 75.00 |
VB VAT | 1 426 241.00 | | | 1 426 241.00 |
VH Loans with a maturity of more than one year at origin | 43 370 312.00 | 43 370 312.00 | | 43 370 312.00 |
VI Group and Associates | 37 604 615.00 | 37 604 615.00 | | 37 604 615.00 |
VJ Loans taken out during the year | 3 941 697.00 | | | 3 941 697.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 344 246.00 | | | 344 246.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 770 561.00 | 1 770 486.00 | 75.00 | 1 770 561.00 |
VW VAT | 43 504.00 | 43 504.00 | | 43 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 064 496.00 | 81 064 496.00 | | 81 064 496.00 |
