| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | 20 247 306.00 | | 20 247 306.00 | 20 247 306.00 |
BJ TOTAL (I) | 20 247 306.00 | | 20 247 306.00 | 20 247 306.00 |
BX Customers and related accounts | 4 901.00 | | 4 901.00 | 4 901.00 |
BZ Other receivables | 393 495.00 | | 393 495.00 | 393 495.00 |
CF Cash and cash equivalents | 964.00 | | 964.00 | 964.00 |
CH Prepaid expenses | 3 777 935.00 | | 3 777 935.00 | 3 777 935.00 |
CJ TOTAL (II) | 4 177 294.00 | | 4 177 294.00 | 4 177 294.00 |
CN Currency translation adjustments (V) | 296 015.00 | | 296 015.00 | 296 015.00 |
CO Grand total (0 to V) | 24 720 614.00 | | 24 720 614.00 | 24 720 614.00 |
| |
| 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 | -4 019 026.00 | | | -4 019 026.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 572 673.00 | -4 019 026.00 | | -2 572 673.00 |
DL TOTAL (I) | -6 590 699.00 | -4 018 026.00 | | -6 590 699.00 |
DU Loans and Debts from Credit Institutions (3) | 6 399 463.00 | 2 884 341.00 | | 6 399 463.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 461 492.00 | 16 222 324.00 | | 24 461 492.00 |
DX Trade payables and related accounts | 450 358.00 | 67 171.00 | | 450 358.00 |
EC TOTAL (IV) | 31 311 313.00 | 19 173 836.00 | | 31 311 313.00 |
ED (V) | | 45 502.00 | | |
EE Grand total (I to V) | 24 720 614.00 | 15 201 312.00 | | 24 720 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 99 306.00 | 99 306.00 | |
FJ Net sales | | 99 306.00 | 99 306.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 99 306.00 | |
FW Other purchases and external expenses | | | 294 217.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 294 217.00 | |
GG - OPERATING RESULT (I - II) | | | -194 911.00 | |
GN Positive exchange differences | | | 604.00 | |
GP Total financial income (V) | | | 604.00 | |
GR Interest and similar expenses | | | 2 378 367.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 2 378 367.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 377 763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 572 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 99 910.00 | 10 643.00 | | 99 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 672 583.00 | 4 029 668.00 | | 2 672 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 572 673.00 | -4 019 026.00 | | -2 572 673.00 |
| |
| 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 | 13 426 494.00 | | 6 820 812.00 | 13 426 494.00 |
I4 DECREASES Grand Total | | | 20 247 306.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 247 306.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 426 494.00 | | 6 820 812.00 | 13 426 494.00 |
| |
| 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 | 24 461 492.00 | | 4 756 741.00 | 24 461 492.00 |
8B Suppliers and Related Accounts | 450 358.00 | 450 358.00 | | 450 358.00 |
UX Other trade receivables | 4 901.00 | 4 901.00 | | 4 901.00 |
VB VAT | 4 136.00 | 4 136.00 | | 4 136.00 |
VG Loans with a maturity of up to one year at origin | 11.00 | 11.00 | | 11.00 |
VH Loans with a maturity of more than one year at origin | 6 399 452.00 | 1 054 513.00 | | 6 399 452.00 |
VJ Loans taken out during the year | 11 787 802.00 | | | 11 787 802.00 |
VK Loans repaid during the year | 1 844 850.00 | | | 1 844 850.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 389 358.00 | 389 358.00 | | 389 358.00 |
VS Prepaid expenses | 3 777 935.00 | 271 442.00 | 3 506 493.00 | 3 777 935.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 176 330.00 | 669 837.00 | 3 506 493.00 | 4 176 330.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 311 313.00 | 1 504 883.00 | 4 756 741.00 | 31 311 313.00 |
