| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 021 224.00 | 1 746 969.00 | 19 274 255.00 | 21 021 224.00 |
BJ TOTAL (I) | 21 021 224.00 | 1 746 969.00 | 19 274 255.00 | 21 021 224.00 |
BX Customers and related accounts | 257.00 | | 257.00 | 257.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 2 967.00 | | 2 967.00 | 2 967.00 |
CJ TOTAL (II) | 3 224.00 | | 3 224.00 | 3 224.00 |
CO Grand total (0 to V) | 21 024 448.00 | 1 746 969.00 | 19 277 479.00 | 21 024 448.00 |
| |
| 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 | -8 949 405.00 | -4 012 389.00 | | -8 949 405.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 286 824.00 | -4 937 016.00 | | -3 286 824.00 |
DK Regulated provisions | 9 941 789.00 | 6 990 661.00 | | 9 941 789.00 |
DL TOTAL (I) | -2 293 441.00 | -1 957 744.00 | | -2 293 441.00 |
DU Loans and Debts from Credit Institutions (3) | 9 624 271.00 | 11 369 886.00 | | 9 624 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 946 391.00 | 10 565 787.00 | | 11 946 391.00 |
DX Trade payables and related accounts | | 12 000.00 | | |
DY Tax and social security liabilities | 257.00 | 258.00 | | 257.00 |
EC TOTAL (IV) | 21 570 920.00 | 21 947 931.00 | | 21 570 920.00 |
EE Grand total (I to V) | 19 277 479.00 | 19 990 187.00 | | 19 277 479.00 |
EI Including equity loans | 11 946 391.00 | | | 11 946 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 331 719.00 | | 1 331 719.00 | 1 331 719.00 |
FJ Net sales | 1 331 719.00 | | 1 331 719.00 | 1 331 719.00 |
FR Total operating income (I) | | | 1 331 719.00 | |
FW Other purchases and external expenses | | | 25 000.00 | |
FX Taxes, duties, and similar payments | | | 714.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 700 707.00 | |
GF Total Operating Expenses (II) | | | 726 421.00 | |
GG - OPERATING RESULT (I - II) | | | 605 297.00 | |
GR Interest and similar expenses | | | 940 994.00 | |
GU Total financial expenses (VI) | | | 940 994.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -940 994.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -335 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 951 127.00 | 4 380 106.00 | | 2 951 127.00 |
HH Total exceptional expenses (VIII) | 2 951 127.00 | 4 380 106.00 | | 2 951 127.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 951 127.00 | -4 380 106.00 | | -2 951 127.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 331 719.00 | 1 173 769.00 | | 1 331 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 618 543.00 | 6 110 785.00 | | 4 618 543.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 286 824.00 | -4 937 016.00 | | -3 286 824.00 |
| |
| 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 | 21 021 224.00 | | | 21 021 224.00 |
I4 DECREASES Grand Total | | | 21 021 224.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 021 224.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 021 224.00 | | | 21 021 224.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 046 262.00 | 700 707.00 | | 1 046 262.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 046 262.00 | 700 707.00 | | 1 046 262.00 |
| |
| 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 | 11 946 391.00 | | | 11 946 391.00 |
UX Other trade receivables | 257.00 | 257.00 | | 257.00 |
VH Loans with a maturity of more than one year at origin | 9 624 271.00 | 1 301 783.00 | 4 036 598.00 | 9 624 271.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 257.00 | 257.00 | | 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 570 920.00 | 1 302 040.00 | 4 036 598.00 | 21 570 920.00 |
