| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 447 951.00 | 1 069 855.00 | 2 378 096.00 | 3 447 951.00 |
BJ TOTAL (I) | 3 447 951.00 | 1 069 855.00 | 2 378 096.00 | 3 447 951.00 |
BX Customers and related accounts | 55 385.00 | | 55 385.00 | 55 385.00 |
BZ Other receivables | 17 152.00 | | 17 152.00 | 17 152.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 63 227.00 | | 63 227.00 | 63 227.00 |
CH Prepaid expenses | 96.00 | | 96.00 | 96.00 |
CJ TOTAL (II) | 135 875.00 | | 135 875.00 | 135 875.00 |
CO Grand total (0 to V) | 3 617 112.00 | 1 069 855.00 | 2 547 257.00 | 3 617 112.00 |
CW Deferred expenses or loan issuance costs | 33 286.00 | | 33 286.00 | 33 286.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26.00 | 26.00 | | 26.00 |
DD Legal reserve (1) | 3.00 | 3.00 | | 3.00 |
DH Retained earnings | 35 894.00 | 15 813.00 | | 35 894.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -120 549.00 | 20 082.00 | | -120 549.00 |
DL TOTAL (I) | -84 626.00 | 35 923.00 | | -84 626.00 |
DS Convertible Bond Issues | | 4 477.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 2 308 777.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 537 239.00 | 486 324.00 | | 2 537 239.00 |
DX Trade payables and related accounts | 53 266.00 | 5 669.00 | | 53 266.00 |
DY Tax and social security liabilities | 41 302.00 | 32 846.00 | | 41 302.00 |
EA Other liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 2 631 883.00 | 2 838 094.00 | | 2 631 883.00 |
EE Grand total (I to V) | 2 547 257.00 | 2 874 016.00 | | 2 547 257.00 |
EG Accrued income and payables due within one year | 2 631 883.00 | 2 838 048.00 | | 2 631 883.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 379 860.00 | | 379 860.00 | 379 860.00 |
FJ Net sales | 379 860.00 | | 379 860.00 | 379 860.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 38 865.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 418 725.00 | |
FW Other purchases and external expenses | | | 118 485.00 | |
FX Taxes, duties, and similar payments | | | 14 466.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 192 064.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 325 015.00 | |
GG - OPERATING RESULT (I - II) | | | 93 711.00 | |
GL Other interest and similar income | | | 763.00 | |
GP Total financial income (V) | | | 763.00 | |
GR Interest and similar expenses | | | 215 334.00 | |
GU Total financial expenses (VI) | | | 215 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -214 572.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -120 861.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 312.00 | 700.00 | | 312.00 |
HD Total exceptional income (VII) | 312.00 | 700.00 | | 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 312.00 | 700.00 | | 312.00 |
HK Income tax | | 7 809.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 419 800.00 | 388 598.00 | | 419 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 540 349.00 | 368 516.00 | | 540 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -120 549.00 | 20 082.00 | | -120 549.00 |
| |
| 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 | 3 447 951.00 | | 1 523 231.00 | 3 447 951.00 |
I4 DECREASES Grand Total | | 1 523 231.00 | 3 447 951.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 523 231.00 | 3 447 951.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 447 951.00 | | 1 523 231.00 | 3 447 951.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 878 865.00 | 190 990.00 | | 878 865.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 878 865.00 | 190 990.00 | | 878 865.00 |
| |
| 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 | 2 527 252.00 | 297 314.00 | 1 189 257.00 | 2 527 252.00 |
8B Suppliers and Related Accounts | 53 266.00 | 53 266.00 | | 53 266.00 |
8K Other liabilities (including liabilities related to repo transactions) | 76.00 | 76.00 | | 76.00 |
UX Other trade receivables | 55 385.00 | 55 385.00 | | 55 385.00 |
VB VAT | 10 223.00 | 10 223.00 | | 10 223.00 |
VI Group and Associates | 9 987.00 | 9 987.00 | | 9 987.00 |
VK Loans repaid during the year | 2 296 973.00 | | | 2 296 973.00 |
VM Income taxes | 6 271.00 | 6 271.00 | | 6 271.00 |
VQ Other Taxes, Duties, and Similar Debts | 41 302.00 | 41 302.00 | | 41 302.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 659.00 | 659.00 | | 659.00 |
VS Prepaid expenses | 96.00 | 96.00 | | 96.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 633.00 | 72 633.00 | | 72 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 631 883.00 | 401 945.00 | 1 189 257.00 | 2 631 883.00 |
