| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 021 224.00 | 1 046 262.00 | 19 974 963.00 | 21 021 224.00 |
BJ TOTAL (I) | 21 021 224.00 | 1 046 262.00 | 19 974 963.00 | 21 021 224.00 |
BX Customers and related accounts | 258.00 | | 258.00 | 258.00 |
BZ Other receivables | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 12 967.00 | | 12 967.00 | 12 967.00 |
CJ TOTAL (II) | 15 225.00 | | 15 225.00 | 15 225.00 |
CO Grand total (0 to V) | 21 036 449.00 | 1 046 262.00 | 19 990 187.00 | 21 036 449.00 |
| |
| 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 | -4 012 389.00 | -75.00 | | -4 012 389.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 937 016.00 | -4 012 314.00 | | -4 937 016.00 |
DK Regulated provisions | 6 990 661.00 | 2 610 555.00 | | 6 990 661.00 |
DL TOTAL (I) | -1 957 744.00 | -1 400 834.00 | | -1 957 744.00 |
DU Loans and Debts from Credit Institutions (3) | 11 369 886.00 | 13 335 193.00 | | 11 369 886.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 565 787.00 | 8 742 278.00 | | 10 565 787.00 |
DX Trade payables and related accounts | 12 000.00 | | | 12 000.00 |
DY Tax and social security liabilities | 258.00 | | | 258.00 |
EA Other liabilities | | 75.00 | | |
EC TOTAL (IV) | 21 947 931.00 | 22 077 546.00 | | 21 947 931.00 |
EE Grand total (I to V) | 19 990 187.00 | 20 676 712.00 | | 19 990 187.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 173 769.00 | | 1 173 769.00 | 1 173 769.00 |
FJ Net sales | 1 173 769.00 | | 1 173 769.00 | 1 173 769.00 |
FR Total operating income (I) | | | 1 173 769.00 | |
FW Other purchases and external expenses | | | 25 000.00 | |
FX Taxes, duties, and similar payments | | | 258.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 700 707.00 | |
GF Total Operating Expenses (II) | | | 725 965.00 | |
GG - OPERATING RESULT (I - II) | | | 447 804.00 | |
GR Interest and similar expenses | | | 1 004 713.00 | |
GU Total financial expenses (VI) | | | 1 004 713.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 004 713.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -556 910.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 380 106.00 | 2 610 555.00 | | 4 380 106.00 |
HH Total exceptional expenses (VIII) | 4 380 106.00 | 2 610 555.00 | | 4 380 106.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 380 106.00 | -2 610 555.00 | | -4 380 106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 173 769.00 | 190 740.00 | | 1 173 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 110 785.00 | 4 203 054.00 | | 6 110 785.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 937 016.00 | -4 012 314.00 | | -4 937 016.00 |
| |
| 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 | 21 021 224.00 | | | 21 021 224.00 |
I4 DECREASES Grand Total | | | 21 021 224.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 021 224.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 021 224.00 | | | 21 021 224.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 345 554.00 | 700 707.00 | | 345 554.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 345 554.00 | 700 707.00 | | 345 554.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 610 555.00 | 4 380 106.00 | | 2 610 555.00 |
7C Grand total | 2 610 555.00 | 4 380 106.00 | | 2 610 555.00 |
| |
| 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 | 10 565 787.00 | | | 10 565 787.00 |
8B Suppliers and Related Accounts | 12 000.00 | 12 000.00 | | 12 000.00 |
UX Other trade receivables | 258.00 | 258.00 | | 258.00 |
VB VAT | 2 000.00 | 2 000.00 | | 2 000.00 |
VH Loans with a maturity of more than one year at origin | 11 369 886.00 | 1 745 615.00 | 4 317 924.00 | 11 369 886.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 258.00 | 2 258.00 | | 2 258.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 947 931.00 | 1 757 873.00 | 4 317 924.00 | 21 947 931.00 |
