| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 39 502 083.00 | 4 149 337.00 | 35 352 745.00 | 39 502 083.00 |
BJ TOTAL (I) | 39 502 083.00 | 4 149 337.00 | 35 352 745.00 | 39 502 083.00 |
BX Customers and related accounts | 911 261.00 | | 911 261.00 | 911 261.00 |
BZ Other receivables | 2 277.00 | | 2 277.00 | 2 277.00 |
CF Cash and cash equivalents | 2 745 904.00 | | 2 745 904.00 | 2 745 904.00 |
CJ TOTAL (II) | 3 659 443.00 | | 3 659 443.00 | 3 659 443.00 |
CO Grand total (0 to V) | 43 161 527.00 | 4 149 337.00 | 39 012 189.00 | 43 161 527.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 020 000.00 | 20 000.00 | | 3 020 000.00 |
DH Retained earnings | -948 368.00 | -6 114.00 | | -948 368.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 740 285.00 | -942 254.00 | | -3 740 285.00 |
DK Regulated provisions | 4 100 958.00 | 818 808.00 | | 4 100 958.00 |
DL TOTAL (I) | 2 432 303.00 | -109 559.00 | | 2 432 303.00 |
DU Loans and Debts from Credit Institutions (3) | 27 510 654.00 | 29 751 961.00 | | 27 510 654.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 064 966.00 | 9 889 054.00 | | 9 064 966.00 |
DX Trade payables and related accounts | 4 003.00 | 1 482.00 | | 4 003.00 |
DY Tax and social security liabilities | 261.00 | 261.00 | | 261.00 |
EC TOTAL (IV) | 36 579 885.00 | 39 642 758.00 | | 36 579 885.00 |
EE Grand total (I to V) | 39 012 189.00 | 39 533 199.00 | | 39 012 189.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 3 325 995.00 | |
FJ Net sales | | | 3 325 995.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 325 996.00 | |
FW Other purchases and external expenses | | | 10 307.00 | |
FX Taxes, duties, and similar payments | | | 829.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 258 921.00 | |
GF Total Operating Expenses (II) | | | 3 270 059.00 | |
GG - OPERATING RESULT (I - II) | | | 55 937.00 | |
GR Interest and similar expenses | | | 486 905.00 | |
GU Total financial expenses (VI) | | | 486 905.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -486 905.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -430 968.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 282 149.00 | 818 808.00 | | 3 282 149.00 |
HH Total exceptional expenses (VIII) | 3 282 149.00 | 818 808.00 | | 3 282 149.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 282 149.00 | -818 808.00 | | -3 282 149.00 |
HK Income tax | 27 167.00 | 7 504.00 | | 27 167.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 325 996.00 | 918 767.00 | | 3 325 996.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 066 282.00 | 1 861 021.00 | | 7 066 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 740 285.00 | -942 254.00 | | -3 740 285.00 |
| |
| 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 | 39 502 083.00 | | | 39 502 083.00 |
I4 DECREASES Grand Total | | | 39 502 083.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 502 083.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 502 083.00 | | | 39 502 083.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 890 415.00 | 3 258 921.00 | | 890 415.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 890 415.00 | 3 258 921.00 | | 890 415.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 9 065 966.00 | 833 300.00 | 4 115 833.00 | 9 065 966.00 |
8B Suppliers and Related Accounts | 4 003.00 | 4 003.00 | | 4 003.00 |
UX Other trade receivables | 911 261.00 | | | 911 261.00 |
VG Loans with a maturity of up to one year at origin | 27 510 654.00 | 2 385 176.00 | 11 881 416.00 | 27 510 654.00 |
VP Miscellaneous | 2 277.00 | | | 2 277.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 659 443.00 | 3 659 443.00 | | 3 659 443.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 579 885.00 | 3 222 742.00 | 15 997 249.00 | 36 579 885.00 |
