| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 42 753 827.00 | 4 851 095.00 | 37 902 732.00 | 42 753 827.00 |
BF Loans | | | | |
BJ TOTAL (I) | 42 753 827.00 | 4 851 095.00 | 37 902 732.00 | 42 753 827.00 |
BX Customers and related accounts | 444 780.00 | | 444 780.00 | 444 780.00 |
BZ Other receivables | 1 102.00 | | 1 102.00 | 1 102.00 |
CF Cash and cash equivalents | 3 006 429.00 | | 3 006 429.00 | 3 006 429.00 |
CH Prepaid expenses | 1 634 390.00 | | 1 634 390.00 | 1 634 390.00 |
CJ TOTAL (II) | 5 086 702.00 | | 5 086 702.00 | 5 086 702.00 |
CO Grand total (0 to V) | 47 840 529.00 | 4 851 095.00 | 42 989 434.00 | 47 840 529.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 881 000.00 | 3 881 000.00 | | 3 881 000.00 |
DH Retained earnings | -2 735 874.00 | -9 664.00 | | -2 735 874.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 562 144.00 | -2 726 209.00 | | -3 562 144.00 |
DK Regulated provisions | 5 098 182.00 | 1 759 304.00 | | 5 098 182.00 |
DL TOTAL (I) | 2 681 162.00 | 2 904 429.00 | | 2 681 162.00 |
DU Loans and Debts from Credit Institutions (3) | 34 858 404.00 | 38 236 815.00 | | 34 858 404.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 443 897.00 | 5 877 016.00 | | 5 443 897.00 |
DX Trade payables and related accounts | 5 712.00 | 3 000.00 | | 5 712.00 |
DY Tax and social security liabilities | 257.00 | 260.00 | | 257.00 |
EC TOTAL (IV) | 40 308 271.00 | 44 117 092.00 | | 40 308 271.00 |
EE Grand total (I to V) | 42 989 434.00 | 47 021 521.00 | | 42 989 434.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 3 808 276.00 | |
FJ Net sales | | | 3 808 276.00 | |
FR Total operating income (I) | | | 3 808 277.00 | |
FW Other purchases and external expenses | | | 326 487.00 | |
FX Taxes, duties, and similar payments | | | 255.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 527 190.00 | |
GF Total Operating Expenses (II) | | | 3 853 933.00 | |
GG - OPERATING RESULT (I - II) | | | -45 656.00 | |
GL Other interest and similar income | | | 51.00 | |
GN Positive exchange differences | | | 41.00 | |
GP Total financial income (V) | | | 92.00 | |
GR Interest and similar expenses | | | 139 097.00 | |
GU Total financial expenses (VI) | | | 139 097.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -139 004.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -184 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 338 877.00 | 1 759 304.00 | | 3 338 877.00 |
HH Total exceptional expenses (VIII) | 3 338 877.00 | 1 759 304.00 | | 3 338 877.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 338 877.00 | -1 759 304.00 | | -3 338 877.00 |
HK Income tax | 38 606.00 | 12 551.00 | | 38 606.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 808 369.00 | 1 418 143.00 | | 3 808 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 370 514.00 | 4 144 353.00 | | 7 370 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 562 144.00 | -2 726 209.00 | | -3 562 144.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 323 904.00 | 3 527 190.00 | | 1 323 904.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 323 904.00 | 3 527 190.00 | | 1 323 904.00 |
| |
| 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 | 5 443 897.00 | 433 118.00 | 2 350 478.00 | 5 443 897.00 |
8B Suppliers and Related Accounts | 5 712.00 | 5 712.00 | | 5 712.00 |
8D Social Security and Other Social Organizations | 257.00 | 257.00 | | 257.00 |
UX Other trade receivables | 444 780.00 | 444 780.00 | | 444 780.00 |
VG Loans with a maturity of up to one year at origin | 34 858 404.00 | 3 215 067.00 | 16 008 102.00 | 34 858 404.00 |
VP Miscellaneous | 1 102.00 | 1 102.00 | | 1 102.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 006 429.00 | 3 006 429.00 | | 3 006 429.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 452 311.00 | 3 452 311.00 | | 3 452 311.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 308 271.00 | 3 654 155.00 | 18 358 580.00 | 40 308 271.00 |
