| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 550 000.00 | 186 740.00 | 3 363 260.00 | 3 550 000.00 |
BJ TOTAL (I) | 3 550 000.00 | 186 740.00 | 3 363 260.00 | 3 550 000.00 |
BX Customers and related accounts | 12 120.00 | | 12 120.00 | 12 120.00 |
BZ Other receivables | 4 756.00 | | 4 756.00 | 4 756.00 |
CF Cash and cash equivalents | 44 593.00 | | 44 593.00 | 44 593.00 |
CJ TOTAL (II) | 61 469.00 | | 61 469.00 | 61 469.00 |
CO Grand total (0 to V) | 3 611 469.00 | 186 740.00 | 3 424 730.00 | 3 611 469.00 |
| |
| 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 | -345 231.00 | -75.00 | | -345 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -888 873.00 | -345 156.00 | | -888 873.00 |
DK Regulated provisions | 871 684.00 | 73 978.00 | | 871 684.00 |
DL TOTAL (I) | -361 420.00 | -270 253.00 | | -361 420.00 |
DU Loans and Debts from Credit Institutions (3) | 3 760 045.00 | 3 870 058.00 | | 3 760 045.00 |
DX Trade payables and related accounts | 26 030.00 | 1 149.00 | | 26 030.00 |
EA Other liabilities | 75.00 | 75.00 | | 75.00 |
EC TOTAL (IV) | 3 786 150.00 | 3 871 282.00 | | 3 786 150.00 |
EE Grand total (I to V) | 3 424 730.00 | 3 601 029.00 | | 3 424 730.00 |
EG Accrued income and payables due within one year | 482 050.00 | 322 270.00 | | 482 050.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 245 775.00 | | 245 775.00 | 245 775.00 |
FJ Net sales | 245 775.00 | | 245 775.00 | 245 775.00 |
FR Total operating income (I) | | | 245 775.00 | |
FW Other purchases and external expenses | | | 26 821.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 177 500.00 | |
GF Total Operating Expenses (II) | | | 204 500.00 | |
GG - OPERATING RESULT (I - II) | | | 41 275.00 | |
GR Interest and similar expenses | | | 132 443.00 | |
GU Total financial expenses (VI) | | | 132 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -132 443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -91 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 797 706.00 | 73 978.00 | | 797 706.00 |
HH Total exceptional expenses (VIII) | 797 706.00 | 73 978.00 | | 797 706.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -797 706.00 | -73 978.00 | | -797 706.00 |
HL TOTAL REVENUE (I + III + V + VII) | 245 775.00 | 12 120.00 | | 245 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 134 649.00 | 357 277.00 | | 1 134 649.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -888 873.00 | -345 156.00 | | -888 873.00 |
| |
| 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 | 3 550 000.00 | | | 3 550 000.00 |
I4 DECREASES Grand Total | | | 3 550 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 550 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 550 000.00 | | | 3 550 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 240.00 | 177 500.00 | | 9 240.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 240.00 | 177 500.00 | | 9 240.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 73 978.00 | 797 706.00 | | 73 978.00 |
7C Grand total | 73 978.00 | 797 706.00 | | 73 978.00 |
UJ - Exceptional | | 797 706.00 | | |
| |
| 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 | 26 030.00 | 26 030.00 | | 26 030.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75.00 | 75.00 | | 75.00 |
UX Other trade receivables | 12 120.00 | 12 120.00 | | 12 120.00 |
VB VAT | 4 756.00 | 4 756.00 | | 4 756.00 |
VH Loans with a maturity of more than one year at origin | 3 760 045.00 | 455 945.00 | 1 069 213.00 | 3 760 045.00 |
VJ Loans taken out during the year | 189 802.00 | | | 189 802.00 |
VK Loans repaid during the year | 314 370.00 | | | 314 370.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 877.00 | 16 877.00 | | 16 877.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 786 150.00 | 482 050.00 | 1 069 213.00 | 3 786 150.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 26 821.00 | 254 846.00 | | 26 821.00 |
ST Other accounts | | 12 461.00 | | |
YW Business tax | 179.00 | 76.00 | | 179.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 179.00 | 76.00 | | 179.00 |
YZ Total deductible VAT on goods and services | 4 756.00 | 44 993.00 | | 4 756.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 821.00 | 267 306.00 | | 26 821.00 |
