| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 54 994 400.00 | 32 862 080.00 | 22 132 320.00 | 54 994 400.00 |
BJ TOTAL (I) | 54 994 400.00 | 32 862 080.00 | 22 132 320.00 | 54 994 400.00 |
BX Customers and related accounts | 22 564.00 | | 22 564.00 | 22 564.00 |
BZ Other receivables | 1 898.00 | | 1 898.00 | 1 898.00 |
CF Cash and cash equivalents | 69 068.00 | | 69 068.00 | 69 068.00 |
CH Prepaid expenses | 334 502.00 | | 334 502.00 | 334 502.00 |
CJ TOTAL (II) | 428 031.00 | | 428 031.00 | 428 031.00 |
CO Grand total (0 to V) | 55 422 432.00 | 32 862 080.00 | 22 560 352.00 | 55 422 432.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | -23 181 717.00 | -21 140 782.00 | | -23 181 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 977 987.00 | -2 040 935.00 | | -1 977 987.00 |
DL TOTAL (I) | -25 119 004.00 | -23 141 017.00 | | -25 119 004.00 |
DU Loans and Debts from Credit Institutions (3) | 42 920 211.00 | 44 018 141.00 | | 42 920 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 749 734.00 | 4 749 734.00 | | 4 749 734.00 |
DX Trade payables and related accounts | 5 651.00 | 5 622.00 | | 5 651.00 |
DY Tax and social security liabilities | 3 761.00 | 3 076.00 | | 3 761.00 |
EC TOTAL (IV) | 47 679 356.00 | 48 776 573.00 | | 47 679 356.00 |
EE Grand total (I to V) | 22 560 352.00 | 25 635 556.00 | | 22 560 352.00 |
EG Accrued income and payables due within one year | 47 679 356.00 | 4 758 432.00 | | 47 679 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 732 357.00 | | 3 732 357.00 | 3 732 357.00 |
FJ Net sales | 3 732 357.00 | | 3 732 357.00 | 3 732 357.00 |
FR Total operating income (I) | | | 3 732 357.00 | |
FW Other purchases and external expenses | | | 29 785.00 | |
FX Taxes, duties, and similar payments | | | 451.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 055 246.00 | |
GF Total Operating Expenses (II) | | | 3 085 482.00 | |
GG - OPERATING RESULT (I - II) | | | 646 876.00 | |
GR Interest and similar expenses | | | 2 624 863.00 | |
GU Total financial expenses (VI) | | | 2 624 863.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 624 863.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 977 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 732 357.00 | 3 732 519.00 | | 3 732 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 710 345.00 | 5 773 454.00 | | 5 710 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 977 987.00 | -2 040 935.00 | | -1 977 987.00 |
| |
| 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 | 54 994 400.00 | | | 54 994 400.00 |
I4 DECREASES Grand Total | | | 54 994 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 994 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 994 400.00 | | | 54 994 400.00 |
| |
| 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 | 5 651.00 | 5 651.00 | | 5 651.00 |
UX Other trade receivables | 22 564.00 | 22 564.00 | | 22 564.00 |
VB VAT | 1 898.00 | 1 898.00 | | 1 898.00 |
VH Loans with a maturity of more than one year at origin | 42 920 211.00 | 42 920 211.00 | | 42 920 211.00 |
VI Group and Associates | 4 749 734.00 | 4 749 734.00 | | 4 749 734.00 |
VK Loans repaid during the year | 1 097 930.00 | | | 1 097 930.00 |
VS Prepaid expenses | 334 502.00 | 334 502.00 | | 334 502.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 358 964.00 | 358 964.00 | | 358 964.00 |
VW VAT | 3 761.00 | 3 761.00 | | 3 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 679 356.00 | 47 679 356.00 | | 47 679 356.00 |
