| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 612 389.00 | 5 041 906.00 | 14 570 483.00 | 19 612 389.00 |
BJ TOTAL (I) | 19 612 389.00 | 5 041 906.00 | 14 570 483.00 | 19 612 389.00 |
BX Customers and related accounts | 304 368.00 | | 304 368.00 | 304 368.00 |
BZ Other receivables | 2 383.00 | | 2 383.00 | 2 383.00 |
CF Cash and cash equivalents | 28 881.00 | | 28 881.00 | 28 881.00 |
CJ TOTAL (II) | 335 632.00 | | 335 632.00 | 335 632.00 |
CO Grand total (0 to V) | 19 948 021.00 | 5 041 906.00 | 14 906 115.00 | 19 948 021.00 |
| |
| 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 | -1 798 642.00 | -1 193 549.00 | | -1 798 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -656 737.00 | -605 092.00 | | -656 737.00 |
DL TOTAL (I) | -2 454 379.00 | -1 797 642.00 | | -2 454 379.00 |
DU Loans and Debts from Credit Institutions (3) | 5 844 698.00 | 6 914 311.00 | | 5 844 698.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 510 218.00 | 11 421 986.00 | | 11 510 218.00 |
DX Trade payables and related accounts | 4 320.00 | 2 160.00 | | 4 320.00 |
DY Tax and social security liabilities | 258.00 | 261.00 | | 258.00 |
EA Other liabilities | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 17 360 494.00 | 18 339 718.00 | | 17 360 494.00 |
EE Grand total (I to V) | 14 906 115.00 | 16 542 076.00 | | 14 906 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 317 959.00 | | 1 317 959.00 | 1 317 959.00 |
FJ Net sales | 1 317 959.00 | | 1 317 959.00 | 1 317 959.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 317 962.00 | |
FW Other purchases and external expenses | | | 10 269.00 | |
FX Taxes, duties, and similar payments | | | 2 134.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 634 366.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 646 769.00 | |
GG - OPERATING RESULT (I - II) | | | -328 807.00 | |
GR Interest and similar expenses | | | 327 930.00 | |
GU Total financial expenses (VI) | | | 327 930.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -327 930.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -656 737.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 317 962.00 | 1 401 723.00 | | 1 317 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 974 699.00 | 2 006 815.00 | | 1 974 699.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -656 737.00 | -605 092.00 | | -656 737.00 |
| |
| 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 | 19 612 389.00 | | | 19 612 389.00 |
I4 DECREASES Grand Total | | | 19 612 389.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 612 389.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 612 389.00 | | | 19 612 389.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 407 541.00 | 1 634 366.00 | | 3 407 541.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 407 541.00 | 1 634 366.00 | | 3 407 541.00 |
| |
| 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 | 11 510 218.00 | 28 610.00 | 11 481 608.00 | 11 510 218.00 |
8B Suppliers and Related Accounts | 4 320.00 | 4 320.00 | | 4 320.00 |
UX Other trade receivables | 304 368.00 | 304 368.00 | | 304 368.00 |
VB VAT | 2 383.00 | 2 383.00 | | 2 383.00 |
VG Loans with a maturity of up to one year at origin | 37 745.00 | 37 745.00 | | 37 745.00 |
VH Loans with a maturity of more than one year at origin | 5 806 953.00 | 1 096 409.00 | 4 710 544.00 | 5 806 953.00 |
VI Group and Associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VJ Loans taken out during the year | 154 221.00 | | | 154 221.00 |
VK Loans repaid during the year | 1 135 602.00 | | | 1 135 602.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 306 751.00 | 306 751.00 | | 306 751.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 360 494.00 | 1 168 342.00 | 16 192 152.00 | 17 360 494.00 |
