| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 24 167 329.00 | | 24 167 329.00 | 24 167 329.00 |
CF Cash and cash equivalents | 227 736.00 | | 227 736.00 | 227 736.00 |
CJ TOTAL (II) | 227 736.00 | | 227 736.00 | 227 736.00 |
CO Grand total (0 to V) | 24 597 388.00 | | 24 597 388.00 | 24 597 388.00 |
CU Other investments | 24 167 329.00 | | 24 167 329.00 | 24 167 329.00 |
CW Deferred expenses or loan issuance costs | 202 323.00 | | 202 323.00 | 202 323.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 600 701.00 | | | 12 600 701.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 048.00 | | | -18 048.00 |
DK Regulated provisions | 1 929.00 | | | 1 929.00 |
DL TOTAL (I) | 12 584 581.00 | | | 12 584 581.00 |
DU Loans and Debts from Credit Institutions (3) | 11 501 669.00 | | | 11 501 669.00 |
DX Trade payables and related accounts | 12 120.00 | | | 12 120.00 |
DZ Fixed asset liabilities and related accounts | 499 018.00 | | | 499 018.00 |
EC TOTAL (IV) | 12 012 808.00 | | | 12 012 808.00 |
EE Grand total (I to V) | 24 597 388.00 | | | 24 597 388.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 202 323.00 | |
FR Total operating income (I) | | | 202 323.00 | |
FW Other purchases and external expenses | | | 205 697.00 | |
GF Total Operating Expenses (II) | | | 205 697.00 | |
GG - OPERATING RESULT (I - II) | | | -3 374.00 | |
GR Interest and similar expenses | | | 12 746.00 | |
GU Total financial expenses (VI) | | | 12 746.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 120.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 929.00 | | | 1 929.00 |
HH Total exceptional expenses (VIII) | 1 929.00 | | | 1 929.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 929.00 | | | -1 929.00 |
HL TOTAL REVENUE (I + III + V + VII) | 202 323.00 | | | 202 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 372.00 | | | 220 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 048.00 | | | -18 048.00 |
| |
| 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 | | | 24 167 329.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 24 167 329.00 | |
I4 DECREASES Grand Total | | | 24 167 329.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 24 167 329.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 929.00 | | |
7C Grand total | | 1 929.00 | | |
UJ - Exceptional | | 1 929.00 | | |
| |
| 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 | 12 120.00 | 12 120.00 | | 12 120.00 |
8J Fixed Asset Liabilities and Related Accounts | 499 018.00 | 499 018.00 | | 499 018.00 |
VG Loans with a maturity of up to one year at origin | 1 669.00 | 1 669.00 | | 1 669.00 |
VH Loans with a maturity of more than one year at origin | 11 500 000.00 | | | 11 500 000.00 |
VJ Loans taken out during the year | 11 500 000.00 | | | 11 500 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 012 808.00 | 512 808.00 | | 12 012 808.00 |
