| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 250 000.00 | | 250 000.00 | 250 000.00 |
BJ TOTAL (I) | 11 356 690.00 | 5 051 462.00 | 6 305 228.00 | 11 356 690.00 |
BZ Other receivables | 58 652.00 | | 58 652.00 | 58 652.00 |
CF Cash and cash equivalents | 12 475.00 | | 12 476.00 | 12 475.00 |
CJ TOTAL (II) | 71 128.00 | | 71 128.00 | 71 128.00 |
CO Grand total (0 to V) | 11 427 818.00 | 5 051 462.00 | 6 376 356.00 | 11 427 818.00 |
CU Other investments | 11 106 690.00 | 5 051 462.00 | 6 055 228.00 | 11 106 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 394 200.00 | 1 394 200.00 | | 1 394 200.00 |
DH Retained earnings | -475 218.00 | -294 438.00 | | -475 218.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 157 973.00 | -180 780.00 | | -5 157 973.00 |
DL TOTAL (I) | -4 238 991.00 | 918 982.00 | | -4 238 991.00 |
DU Loans and Debts from Credit Institutions (3) | | 8 362.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10 604 457.00 | 10 514 516.00 | | 10 604 457.00 |
DX Trade payables and related accounts | 10 890.00 | 10 890.00 | | 10 890.00 |
EA Other liabilities | | 8 623.00 | | |
EC TOTAL (IV) | 10 615 347.00 | 10 542 391.00 | | 10 615 347.00 |
EE Grand total (I to V) | 6 376 356.00 | 11 461 373.00 | | 6 376 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 569.00 | | | 48 569.00 |
FJ Net sales | 48 569.00 | | | 48 569.00 |
FQ Other income | | | 19 868.00 | |
FR Total operating income (I) | | | 19 868.00 | |
FW Other purchases and external expenses | | | 61 548.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 4 738.00 | |
GF Total Operating Expenses (II) | | | 66 686.00 | |
GG - OPERATING RESULT (I - II) | | | -46 818.00 | |
GL Other interest and similar income | | | 3 608.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 3 608.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 051 462.00 | |
GR Interest and similar expenses | | | 63 301.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 5 114 763.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 111 155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 157 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4 723.00 | | |
HF Exceptional expenses on capital transactions | | 190.00 | | |
HH Total exceptional expenses (VIII) | | 4 913.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 913.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 23 476.00 | 136 770.00 | | 23 476.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 181 449.00 | 317 550.00 | | 5 181 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 157 973.00 | -180 780.00 | | -5 157 973.00 |
HP References: Equipment leasing | | -180 780.00 | | |
| |
| 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 | 11 356 690.00 | | | 11 356 690.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 356 690.00 | |
I4 DECREASES Grand Total | | | 11 356 690.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 356 690.00 | | | 11 356 690.00 |
| |
| 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 | 10 599 235.00 | 10 599 235.00 | | 10 599 235.00 |
8B Suppliers and Related Accounts | 10 890.00 | 10 890.00 | | 10 890.00 |
UL Receivables related to investments | 250 000.00 | 250 000.00 | | 250 000.00 |
VC Group and associates | 58 652.00 | | | 58 652.00 |
VI Group and Associates | 5 223.00 | 5 223.00 | | 5 223.00 |
VJ Loans taken out during the year | 99 818.00 | | | 99 818.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 308 652.00 | 308 652.00 | | 308 652.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 615 347.00 | 10 615 347.00 | | 10 615 347.00 |
