| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 155 720.00 | 611 259.00 | 2 544 461.00 | 3 155 720.00 |
BH Other financial assets | 91 805.00 | | 91 805.00 | 91 805.00 |
BJ TOTAL (I) | 3 247 525.00 | 611 259.00 | 2 636 266.00 | 3 247 525.00 |
BX Customers and related accounts | 21 886.00 | | 21 886.00 | 21 886.00 |
BZ Other receivables | 9 917.00 | | 9 917.00 | 9 917.00 |
CF Cash and cash equivalents | 87 577.00 | | 87 577.00 | 87 577.00 |
CH Prepaid expenses | 551.00 | | 551.00 | 551.00 |
CJ TOTAL (II) | 119 932.00 | | 119 932.00 | 119 932.00 |
CO Grand total (0 to V) | 3 367 456.00 | 611 259.00 | 2 756 198.00 | 3 367 456.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -446 727.00 | -284 059.00 | | -446 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -130 265.00 | -162 668.00 | | -130 265.00 |
DL TOTAL (I) | -105 775.00 | -52 128.00 | | -105 775.00 |
DU Loans and Debts from Credit Institutions (3) | 1 979 296.00 | 2 103 599.00 | | 1 979 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 842 384.00 | 839 307.00 | | 842 384.00 |
DX Trade payables and related accounts | 35 845.00 | 35 104.00 | | 35 845.00 |
DY Tax and social security liabilities | 4 448.00 | 4 829.00 | | 4 448.00 |
EC TOTAL (IV) | 2 861 973.00 | 2 982 840.00 | | 2 861 973.00 |
EE Grand total (I to V) | 2 756 198.00 | 2 930 712.00 | | 2 756 198.00 |
EI Including equity loans | 842 384.00 | | | 842 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 308 248.00 | |
FJ Net sales | | | 308 248.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 308 249.00 | |
FW Other purchases and external expenses | | | 83 633.00 | |
FX Taxes, duties, and similar payments | | | 24 484.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 157 786.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 265 905.00 | |
GG - OPERATING RESULT (I - II) | | | 42 344.00 | |
GR Interest and similar expenses | | | 95 992.00 | |
GU Total financial expenses (VI) | | | 95 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -95 992.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 76 617.00 | 102 805.00 | | 76 617.00 |
HH Total exceptional expenses (VIII) | 76 617.00 | 102 805.00 | | 76 617.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -76 617.00 | -102 805.00 | | -76 617.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 249.00 | 299 977.00 | | 308 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 438 514.00 | 462 645.00 | | 438 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -130 265.00 | -162 668.00 | | -130 265.00 |
| |
| 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 | 3 247 525.00 | | | 3 247 525.00 |
I3 DECREASES Total Financial Fixed Assets | | | 91 805.00 | |
I4 DECREASES Grand Total | | | 3 247 525.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 155 720.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 155 720.00 | | | 3 155 720.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 91 805.00 | | | 91 805.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 453 473.00 | 157 786.00 | | 453 473.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 453 473.00 | 157 786.00 | | 453 473.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 1 979 167.00 | 124 926.00 | 512 792.00 | 1 979 167.00 |
8A Miscellaneous Loans and Financial Debts | 842 384.00 | | | 842 384.00 |
8B Suppliers and Related Accounts | 35 845.00 | 35 845.00 | | 35 845.00 |
8D Social Security and Other Social Organizations | 4 448.00 | 4 448.00 | | 4 448.00 |
UT Other financial assets | 91 805.00 | | 91 805.00 | 91 805.00 |
UX Other trade receivables | 21 886.00 | 21 886.00 | | 21 886.00 |
VB VAT | 9 917.00 | 9 917.00 | | 9 917.00 |
VS Prepaid expenses | 551.00 | 551.00 | | 551.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 159.00 | 32 354.00 | 91 805.00 | 124 159.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 861 973.00 | 165 348.00 | 512 792.00 | 2 861 973.00 |
