| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 921 381.00 | 5 313 906.00 | 2 607 475.00 | 7 921 381.00 |
BX Customers and related accounts | 13 000.00 | | 13 000.00 | 13 000.00 |
BZ Other receivables | 1 079 894.00 | | 1 079 894.00 | 1 079 894.00 |
CF Cash and cash equivalents | 82 646.00 | | 82 646.00 | 82 646.00 |
CH Prepaid expenses | 556.00 | | 556.00 | 556.00 |
CJ TOTAL (II) | 1 176 096.00 | | 1 176 096.00 | 1 176 096.00 |
CO Grand total (0 to V) | 9 097 478.00 | 5 313 906.00 | 3 783 572.00 | 9 097 478.00 |
CU Other investments | 7 921 381.00 | 5 313 906.00 | 2 607 475.00 | 7 921 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 845 000.00 | 2 845 000.00 | | 2 845 000.00 |
DH Retained earnings | -188 917.00 | | | -188 917.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 872 469.00 | -188 917.00 | | -4 872 469.00 |
DK Regulated provisions | 152 913.00 | 68 634.00 | | 152 913.00 |
DL TOTAL (I) | -2 063 473.00 | 2 724 717.00 | | -2 063 473.00 |
DM Proceeds from equity securities issues | 2 400 000.00 | 2 400 000.00 | | 2 400 000.00 |
DO TOTAL (II) | 2 400 000.00 | 2 400 000.00 | | 2 400 000.00 |
DU Loans and Debts from Credit Institutions (3) | 3 359 617.00 | 3 627 126.00 | | 3 359 617.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47.00 | 47.00 | | 47.00 |
DX Trade payables and related accounts | 59 345.00 | 72 078.00 | | 59 345.00 |
DY Tax and social security liabilities | 28 035.00 | 121 740.00 | | 28 035.00 |
EC TOTAL (IV) | 3 447 044.00 | 3 820 990.00 | | 3 447 044.00 |
EE Grand total (I to V) | 3 783 572.00 | 8 945 707.00 | | 3 783 572.00 |
EG Accrued income and payables due within one year | 624 109.00 | 735 276.00 | | 624 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 400 000.00 | | 400 000.00 | 400 000.00 |
FJ Net sales | 400 000.00 | | 400 000.00 | 400 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 400 002.00 | |
FW Other purchases and external expenses | | | 174 124.00 | |
FX Taxes, duties, and similar payments | | | 2 229.00 | |
FY Salaries and Wages | | | 111 510.00 | |
FZ Social Security Contributions | | | 57 899.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 345 789.00 | |
GG - OPERATING RESULT (I - II) | | | 54 213.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 623 366.00 | |
GP Total financial income (V) | | | 623 366.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 313 906.00 | |
GR Interest and similar expenses | | | 151 863.00 | |
GU Total financial expenses (VI) | | | 5 465 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 842 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 788 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 84 279.00 | 68 634.00 | | 84 279.00 |
HH Total exceptional expenses (VIII) | 84 279.00 | 68 634.00 | | 84 279.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -84 279.00 | -68 634.00 | | -84 279.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 023 368.00 | 474 938.00 | | 1 023 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 895 836.00 | 663 856.00 | | 5 895 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 872 469.00 | -188 917.00 | | -4 872 469.00 |
| |
| 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 | 7 921 381.00 | | | 7 921 381.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 921 381.00 | |
I4 DECREASES Grand Total | | | 7 921 381.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 921 381.00 | | | 7 921 381.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 68 634.00 | 84 279.00 | | 68 634.00 |
7B Total provisions for depreciation | | 5 313 906.00 | | |
7C Grand total | 68 634.00 | 5 398 185.00 | | 68 634.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 5 313 906.00 | | |
UJ - Exceptional | | 84 279.00 | | |
| |
| 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 | 59 345.00 | 59 345.00 | | 59 345.00 |
8D Social Security and Other Social Organizations | 23 059.00 | 23 059.00 | | 23 059.00 |
UX Other trade receivables | 13 000.00 | 13 000.00 | | 13 000.00 |
UZ Social Security, other social security organizations | 23.00 | 23.00 | | 23.00 |
VB VAT | 13 829.00 | 13 829.00 | | 13 829.00 |
VC Group and associates | 1 066 042.00 | 1 066 042.00 | | 1 066 042.00 |
VG Loans with a maturity of up to one year at origin | 5 111.00 | 5 111.00 | | 5 111.00 |
VH Loans with a maturity of more than one year at origin | 3 085 714.00 | 531 571.00 | 2 039 858.00 | 3 085 714.00 |
VI Group and Associates | 47.00 | 47.00 | | 47.00 |
VK Loans repaid during the year | 531 571.00 | | | 531 571.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 974.00 | 1 974.00 | | 1 974.00 |
VS Prepaid expenses | 556.00 | 556.00 | | 556.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 093 450.00 | 1 093 450.00 | | 1 093 450.00 |
VW VAT | 3 001.00 | 3 001.00 | | 3 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 178 252.00 | 624 109.00 | 2 039 858.00 | 3 178 252.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
