| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 48 655.00 | |
AN Land | | | 68 530.00 | |
AV Fixed assets in progress | | | 11 645 143.00 | |
BJ TOTAL (I) | | | 11 762 328.00 | |
BV Advances and down payments on orders | | | | |
BZ Other receivables | | | 380 611.00 | |
CD Marketable securities | | | 283 000.00 | |
CF Cash and cash equivalents | | | 101 604.00 | |
CJ TOTAL (II) | | | 765 216.00 | |
CO Grand total (0 to V) | | | 12 527 544.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -150 238.00 | -16 282.00 | | -150 238.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -140 034.00 | -133 956.00 | | -140 034.00 |
DL TOTAL (I) | -270 271.00 | -130 238.00 | | -270 271.00 |
DT Other Bond Issues | 500 000.00 | 500 000.00 | | 500 000.00 |
DU Loans and Debts from Credit Institutions (3) | 7 850 811.00 | 3 326 675.00 | | 7 850 811.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 21 933.00 | | |
DX Trade payables and related accounts | 233 053.00 | 466 394.00 | | 233 053.00 |
DZ Fixed asset liabilities and related accounts | 494 082.00 | | | 494 082.00 |
EA Other liabilities | 3 719 870.00 | 3 734 870.00 | | 3 719 870.00 |
EC TOTAL (IV) | 12 797 815.00 | 8 049 872.00 | | 12 797 815.00 |
EE Grand total (I to V) | 12 527 544.00 | 7 919 634.00 | | 12 527 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 19 830.00 | |
FX Taxes, duties, and similar payments | | | 892.00 | |
GE Other Expenses | | | 77.00 | |
GF Total Operating Expenses (II) | | | 20 799.00 | |
GG - OPERATING RESULT (I - II) | | | -20 797.00 | |
GR Interest and similar expenses | | | 119 236.00 | |
GU Total financial expenses (VI) | | | 119 236.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -119 236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -140 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 20 000.00 | | |
HD Total exceptional income (VII) | | 20 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 20 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 20 002.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 035.00 | 153 958.00 | | 140 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -140 034.00 | -133 956.00 | | -140 034.00 |
| |
| 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 | 6 303 464.00 | | 5 461 774.00 | 6 303 464.00 |
I4 DECREASES Grand Total | 2 910.00 | | 11 762 328.00 | 2 910.00 |
IO DECREASES Total including other intangible assets | | | 48 655.00 | |
IY DECREASES Total Tangible Fixed Assets | 2 910.00 | | 11 713 673.00 | 2 910.00 |
KD ACQUISITIONS Total including other intangible assets | | | 48 655.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 303 464.00 | | 5 413 119.00 | 6 303 464.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 500 000.00 | | | 500 000.00 |
8B Suppliers and Related Accounts | 233 053.00 | 233 053.00 | | 233 053.00 |
8J Fixed Asset Liabilities and Related Accounts | 494 082.00 | 494 082.00 | | 494 082.00 |
VB VAT | 380 611.00 | 380 611.00 | | 380 611.00 |
VH Loans with a maturity of more than one year at origin | 7 850 811.00 | 486 440.00 | 1 597 677.00 | 7 850 811.00 |
VI Group and Associates | 3 719 870.00 | | | 3 719 870.00 |
VJ Loans taken out during the year | 5 784 224.00 | | | 5 784 224.00 |
VK Loans repaid during the year | 1 282 021.00 | | | 1 282 021.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 380 611.00 | 380 611.00 | | 380 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 797 815.00 | 1 213 574.00 | 1 597 677.00 | 12 797 815.00 |
