| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 20 000 000.00 | 7 200 000.00 | 12 800 000.00 | 20 000 000.00 |
BJ TOTAL (I) | 20 000 000.00 | 7 200 000.00 | 12 800 000.00 | 20 000 000.00 |
BZ Other receivables | 994.00 | | 994.00 | 994.00 |
CJ TOTAL (II) | 994.00 | | 994.00 | 994.00 |
CO Grand total (0 to V) | 20 000 994.00 | 7 200 000.00 | 12 800 994.00 | 20 000 994.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 648 000.00 | 3 648 000.00 | | 3 648 000.00 |
DH Retained earnings | -16 621 747.00 | -15 873 808.00 | | -16 621 747.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -688 348.00 | -747 938.00 | | -688 348.00 |
DK Regulated provisions | 12 800 000.00 | 12 800 000.00 | | 12 800 000.00 |
DL TOTAL (I) | -862 095.00 | -173 747.00 | | -862 095.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 620 283.00 | 12 939 963.00 | | 13 620 283.00 |
DX Trade payables and related accounts | 1 140.00 | 4 740.00 | | 1 140.00 |
EA Other liabilities | 41 666.00 | 34 741.00 | | 41 666.00 |
EC TOTAL (IV) | 13 663 089.00 | 12 979 445.00 | | 13 663 089.00 |
EE Grand total (I to V) | 12 800 994.00 | 12 805 698.00 | | 12 800 994.00 |
EG Accrued income and payables due within one year | 13 663 089.00 | 12 979 445.00 | | 13 663 089.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 017.00 | |
FX Taxes, duties, and similar payments | | | 1 012.00 | |
GF Total Operating Expenses (II) | | | 8 029.00 | |
GG - OPERATING RESULT (I - II) | | | -8 029.00 | |
GR Interest and similar expenses | | | 680 319.00 | |
GU Total financial expenses (VI) | | | 680 319.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -680 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -688 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 688 348.00 | 747 939.00 | | 688 348.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -688 348.00 | -747 939.00 | | -688 348.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 200 000.00 | | | 7 200 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 200 000.00 | | | 7 200 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 800 000.00 | | | 12 800 000.00 |
7C Grand total | 12 800 000.00 | | | 12 800 000.00 |
| |
| 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 | 1 140.00 | 1 140.00 | | 1 140.00 |
VG Loans with a maturity of up to one year at origin | 13 620 283.00 | 13 620 283.00 | | 13 620 283.00 |
VI Group and Associates | 41 666.00 | 41 666.00 | | 41 666.00 |
VP Miscellaneous | 994.00 | 994.00 | | 994.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 994.00 | 994.00 | | 994.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 663 090.00 | 13 663 090.00 | | 13 663 090.00 |
