| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 221 664.00 | 1 302 881.00 | 16 918 783.00 | 18 221 664.00 |
BJ TOTAL (I) | 18 221 664.00 | 1 302 881.00 | 16 918 783.00 | 18 221 664.00 |
BX Customers and related accounts | 44 105.00 | | 44 105.00 | 44 105.00 |
BZ Other receivables | 2 261.00 | | 2 261.00 | 2 261.00 |
CF Cash and cash equivalents | 24 106.00 | | 24 106.00 | 24 106.00 |
CJ TOTAL (II) | 70 471.00 | | 70 471.00 | 70 471.00 |
CO Grand total (0 to V) | 18 292 135.00 | 1 302 881.00 | 16 989 255.00 | 18 292 135.00 |
| |
| 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 | -610 214.00 | -75.00 | | -610 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 507 965.00 | -610 139.00 | | -2 507 965.00 |
DK Regulated provisions | 2 068 195.00 | 201 580.00 | | 2 068 195.00 |
DL TOTAL (I) | -1 048 984.00 | -407 634.00 | | -1 048 984.00 |
DU Loans and Debts from Credit Institutions (3) | 102.00 | 100.00 | | 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 037 879.00 | 18 643 661.00 | | 18 037 879.00 |
DX Trade payables and related accounts | | 125 828.00 | | |
DY Tax and social security liabilities | 258.00 | | | 258.00 |
EC TOTAL (IV) | 18 038 239.00 | 18 769 589.00 | | 18 038 239.00 |
EE Grand total (I to V) | 16 989 255.00 | 18 361 956.00 | | 16 989 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 875 673.00 | | 875 673.00 | 875 673.00 |
FJ Net sales | 875 673.00 | | 875 673.00 | 875 673.00 |
FR Total operating income (I) | | | 875 673.00 | |
FW Other purchases and external expenses | | | 5 408.00 | |
FX Taxes, duties, and similar payments | | | 334.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 241 649.00 | |
GF Total Operating Expenses (II) | | | 1 247 391.00 | |
GG - OPERATING RESULT (I - II) | | | -371 718.00 | |
GR Interest and similar expenses | | | 269 633.00 | |
GU Total financial expenses (VI) | | | 269 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -269 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -641 351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 866 614.00 | 201 580.00 | | 1 866 614.00 |
HH Total exceptional expenses (VIII) | 1 866 614.00 | 201 580.00 | | 1 866 614.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 866 614.00 | -201 580.00 | | -1 866 614.00 |
HL TOTAL REVENUE (I + III + V + VII) | 875 673.00 | 43 847.00 | | 875 673.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 383 638.00 | 653 986.00 | | 3 383 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 507 965.00 | -610 139.00 | | -2 507 965.00 |
| |
| 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 | 18 221 664.00 | | | 18 221 664.00 |
I4 DECREASES Grand Total | | | 18 221 664.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 221 664.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 221 664.00 | | | 18 221 664.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 201 580.00 | 1 866 614.00 | | 201 580.00 |
7C Grand total | 201 580.00 | 1 866 614.00 | | 201 580.00 |
| |
| 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 | 18 037 879.00 | 633 369.00 | 17 404 510.00 | 18 037 879.00 |
UX Other trade receivables | 44 105.00 | 44 105.00 | | 44 105.00 |
VB VAT | 2 000.00 | 2 000.00 | | 2 000.00 |
VH Loans with a maturity of more than one year at origin | 102.00 | 102.00 | | 102.00 |
VN Other taxes, similar payments | 261.00 | 261.00 | | 261.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 366.00 | 46 366.00 | | 46 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 038 239.00 | 633 729.00 | 17 404 510.00 | 18 038 239.00 |
