| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 170.00 | 1 075.00 | 95.00 | 1 170.00 |
AH Goodwill | 264 046.00 | 8 504.00 | 255 542.00 | 264 046.00 |
AV Fixed assets in progress | 2 936 151.00 | | 2 936 151.00 | 2 936 151.00 |
BH Other financial assets | 19 197.00 | | 19 197.00 | 19 197.00 |
BJ TOTAL (I) | 3 220 564.00 | 9 579.00 | 3 210 985.00 | 3 220 564.00 |
BZ Other receivables | 493 680.00 | | 493 680.00 | 493 680.00 |
CF Cash and cash equivalents | 612 682.00 | | 612 682.00 | 612 682.00 |
CJ TOTAL (II) | 1 106 363.00 | | 1 106 363.00 | 1 106 363.00 |
CO Grand total (0 to V) | 4 326 927.00 | 9 579.00 | 4 317 348.00 | 4 326 927.00 |
| |
| 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 |
DD Legal reserve (1) | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -31 354.00 | | | -31 354.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 736.00 | -31 354.00 | | -16 736.00 |
DL TOTAL (I) | -47 090.00 | -30 353.00 | | -47 090.00 |
DU Loans and Debts from Credit Institutions (3) | 2 570 504.00 | | | 2 570 504.00 |
DV Miscellaneous Loans and Financial Debts (4) | 612 942.00 | 27 211.00 | | 612 942.00 |
DX Trade payables and related accounts | 1 173 980.00 | 1 056 688.00 | | 1 173 980.00 |
DY Tax and social security liabilities | 7 012.00 | | | 7 012.00 |
EC TOTAL (IV) | 4 364 438.00 | 1 083 898.00 | | 4 364 438.00 |
EE Grand total (I to V) | 4 317 348.00 | 1 053 545.00 | | 4 317 348.00 |
EG Accrued income and payables due within one year | 1 794 065.00 | 948 348.00 | | 1 794 065.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 9 629.00 | |
FX Taxes, duties, and similar payments | | | 2 965.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 643.00 | |
GF Total Operating Expenses (II) | | | 17 237.00 | |
GG - OPERATING RESULT (I - II) | | | -17 237.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 391.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 391.00 | |
GR Interest and similar expenses | | | 7 912.00 | |
GU Total financial expenses (VI) | | | 7 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 757.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 25 784.00 | | | 25 784.00 |
HD Total exceptional income (VII) | 25 784.00 | | | 25 784.00 |
HE Exceptional expenses on management operations | 17 763.00 | | | 17 763.00 |
HH Total exceptional expenses (VIII) | 17 763.00 | | | 17 763.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 021.00 | | | 8 021.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 176.00 | 22.00 | | 26 176.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 912.00 | 31 376.00 | | 42 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 736.00 | -31 354.00 | | -16 736.00 |
| |
| 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 | 876 664.00 | | 2 343 900.00 | 876 664.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 170.00 | | | 1 170.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 197.00 | |
I4 DECREASES Grand Total | | | 3 220 564.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 170.00 | |
IO DECREASES Total including other intangible assets | | | 264 046.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 936 151.00 | |
KD ACQUISITIONS Total including other intangible assets | 264 046.00 | | | 264 046.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 592 251.00 | | 2 343 900.00 | 592 251.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 197.00 | | | 19 197.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 936.00 | 4 643.00 | | 4 936.00 |
CY DEPRECIATION Start-up, development, or research expenses | 684.00 | 391.00 | | 684.00 |
PE DEPRECIATION Total including other intangible assets | 4 252.00 | 4 252.00 | | 4 252.00 |
| |
| 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 | 1 173 980.00 | 1 173 980.00 | | 1 173 980.00 |
UT Other financial assets | 19 197.00 | | 19 197.00 | 19 197.00 |
VB VAT | 467 103.00 | 467 103.00 | | 467 103.00 |
VC Group and associates | 22 000.00 | 22 000.00 | | 22 000.00 |
VG Loans with a maturity of up to one year at origin | 131.00 | 131.00 | | 131.00 |
VH Loans with a maturity of more than one year at origin | 2 570 373.00 | | 1 174 162.00 | 2 570 373.00 |
VI Group and Associates | 612 942.00 | 612 942.00 | | 612 942.00 |
VJ Loans taken out during the year | 2 570 373.00 | | | 2 570 373.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 577.00 | 4 577.00 | | 4 577.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 512 877.00 | 493 680.00 | 19 197.00 | 512 877.00 |
VW VAT | 7 012.00 | 7 012.00 | | 7 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 364 438.00 | 1 794 065.00 | 1 174 162.00 | 4 364 438.00 |
