| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 221 664.00 | 3 786 178.00 | 14 435 486.00 | 18 221 664.00 |
BJ TOTAL (I) | 18 221 664.00 | 3 786 178.00 | 14 435 486.00 | 18 221 664.00 |
BX Customers and related accounts | 44 028.00 | | 44 028.00 | 44 028.00 |
BZ Other receivables | 2 294.00 | | 2 294.00 | 2 294.00 |
CF Cash and cash equivalents | 13 313.00 | | 13 313.00 | 13 313.00 |
CJ TOTAL (II) | 59 635.00 | | 59 635.00 | 59 635.00 |
CO Grand total (0 to V) | 18 281 299.00 | 3 786 178.00 | 14 495 121.00 | 18 281 299.00 |
| |
| 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 | -5 073 087.00 | -3 118 179.00 | | -5 073 087.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 481 701.00 | -1 954 908.00 | | -1 481 701.00 |
DK Regulated provisions | 4 280 628.00 | 3 396 840.00 | | 4 280 628.00 |
DL TOTAL (I) | -2 273 160.00 | -1 675 246.00 | | -2 273 160.00 |
DU Loans and Debts from Credit Institutions (3) | 106.00 | 104.00 | | 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 767 918.00 | 17 416 596.00 | | 16 767 918.00 |
DY Tax and social security liabilities | 257.00 | 257.00 | | 257.00 |
EC TOTAL (IV) | 16 768 281.00 | 17 416 957.00 | | 16 768 281.00 |
EE Grand total (I to V) | 14 495 121.00 | 15 741 710.00 | | 14 495 121.00 |
EI Including equity loans | 16 767 918.00 | | | 16 767 918.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 883 075.00 | | 883 075.00 | 883 075.00 |
FJ Net sales | 883 075.00 | | 883 075.00 | 883 075.00 |
FR Total operating income (I) | | | 883 075.00 | |
FW Other purchases and external expenses | | | 11 893.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 241 649.00 | |
GF Total Operating Expenses (II) | | | 1 254 251.00 | |
GG - OPERATING RESULT (I - II) | | | -371 176.00 | |
GR Interest and similar expenses | | | 226 737.00 | |
GU Total financial expenses (VI) | | | 226 737.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -226 737.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -597 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 883 787.00 | 1 328 646.00 | | 883 787.00 |
HH Total exceptional expenses (VIII) | 883 787.00 | 1 328 646.00 | | 883 787.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -883 787.00 | -1 328 646.00 | | -883 787.00 |
HL TOTAL REVENUE (I + III + V + VII) | 883 075.00 | 875 268.00 | | 883 075.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 364 776.00 | 2 830 176.00 | | 2 364 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 481 701.00 | -1 954 908.00 | | -1 481 701.00 |
| |
| 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 | 18 221 664.00 | | | 18 221 664.00 |
I4 DECREASES Grand Total | | | 18 221 664.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 221 664.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 221 664.00 | | | 18 221 664.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 544 529.00 | 1 241 649.00 | | 2 544 529.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 544 529.00 | 1 241 649.00 | | 2 544 529.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 396 840.00 | 883 787.00 | | 3 396 840.00 |
7C Grand total | 3 396 840.00 | 883 787.00 | | 3 396 840.00 |
| |
| 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 | 16 767 918.00 | 689 237.00 | 16 078 681.00 | 16 767 918.00 |
UX Other trade receivables | 44 028.00 | 44 028.00 | | 44 028.00 |
VB VAT | 2 294.00 | 2 294.00 | | 2 294.00 |
VH Loans with a maturity of more than one year at origin | 106.00 | 106.00 | | 106.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 322.00 | 46 322.00 | | 46 322.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 768 281.00 | 689 600.00 | 16 078 681.00 | 16 768 281.00 |
