| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 28 022 157.00 | 23 873 235.00 | 4 148 922.00 | 28 022 157.00 |
BJ TOTAL (I) | 28 022 157.00 | 23 873 235.00 | 4 148 922.00 | 28 022 157.00 |
BX Customers and related accounts | 816 573.00 | | 816 573.00 | 816 573.00 |
BZ Other receivables | 1 724.00 | | 1 724.00 | 1 724.00 |
CF Cash and cash equivalents | 23 685.00 | | 23 685.00 | 23 685.00 |
CJ TOTAL (II) | 841 982.00 | | 841 982.00 | 841 982.00 |
CO Grand total (0 to V) | 28 864 139.00 | 23 873 235.00 | 4 990 904.00 | 28 864 139.00 |
| |
| 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 | -2 326 605.00 | -2 245 068.00 | | -2 326 605.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -55 291.00 | -81 537.00 | | -55 291.00 |
DL TOTAL (I) | -2 380 896.00 | -2 325 605.00 | | -2 380 896.00 |
DU Loans and Debts from Credit Institutions (3) | 7 104 670.00 | 9 468 898.00 | | 7 104 670.00 |
DY Tax and social security liabilities | 257.00 | 261.00 | | 257.00 |
EB Prepaid income (2) | 266 874.00 | 489 777.00 | | 266 874.00 |
EC TOTAL (IV) | 7 371 801.00 | 9 958 936.00 | | 7 371 801.00 |
EE Grand total (I to V) | 4 990 904.00 | 7 633 331.00 | | 4 990 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 910 171.00 | 2 910 171.00 | |
FJ Net sales | | 2 910 171.00 | 2 910 171.00 | |
FR Total operating income (I) | | | 2 910 171.00 | |
FW Other purchases and external expenses | | | 8 622.00 | |
FX Taxes, duties, and similar payments | | | 635.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 645 714.00 | |
GE Other Expenses | | | 224.00 | |
GF Total Operating Expenses (II) | | | 2 655 195.00 | |
GG - OPERATING RESULT (I - II) | | | 254 976.00 | |
GR Interest and similar expenses | | | 310 267.00 | |
GU Total financial expenses (VI) | | | 310 267.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -310 267.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -55 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 910 171.00 | 2 910 171.00 | | 2 910 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 965 462.00 | 2 991 708.00 | | 2 965 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -55 291.00 | -81 537.00 | | -55 291.00 |
| |
| 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 | 28 022 157.00 | | | 28 022 157.00 |
I4 DECREASES Grand Total | | | 28 022 157.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 022 157.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 022 157.00 | | | 28 022 157.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 227 521.00 | 2 645 714.00 | | 21 227 521.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 227 521.00 | 2 645 714.00 | | 21 227 521.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8L Deferred income | 266 874.00 | 222 904.00 | 43 970.00 | 266 874.00 |
UX Other trade receivables | 816 573.00 | 816 573.00 | | 816 573.00 |
VB VAT | 1 724.00 | 1 724.00 | | 1 724.00 |
VH Loans with a maturity of more than one year at origin | 7 104 670.00 | 2 544 627.00 | 4 560 043.00 | 7 104 670.00 |
VJ Loans taken out during the year | 12 772.00 | | | 12 772.00 |
VK Loans repaid during the year | 2 338 275.00 | | | 2 338 275.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 818 297.00 | 818 297.00 | | 818 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 371 801.00 | 2 767 788.00 | 4 604 013.00 | 7 371 801.00 |
