| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 276 000.00 | 276 000.00 | | 276 000.00 |
AJ Other Intangible Assets | 1 530 160.00 | 303 735.00 | 1 226 425.00 | 1 530 160.00 |
AN Land | 1 040 000.00 | | 1 040 000.00 | 1 040 000.00 |
AP Buildings | 6 830 733.00 | 2 957 307.00 | 3 873 426.00 | 6 830 733.00 |
AT Other tangible assets | 2 934 909.00 | 1 484 191.00 | 1 450 718.00 | 2 934 909.00 |
BH Other financial assets | 135 277.00 | | 135 277.00 | 135 277.00 |
BJ TOTAL (I) | 12 752 079.00 | 5 021 233.00 | 7 730 847.00 | 12 752 079.00 |
BZ Other receivables | 15 352 429.00 | | 15 352 429.00 | 15 352 429.00 |
CF Cash and cash equivalents | 12 522.00 | | 12 522.00 | 12 522.00 |
CH Prepaid expenses | 42 721.00 | | 42 721.00 | 42 721.00 |
CJ TOTAL (II) | 15 407 672.00 | | 15 407 672.00 | 15 407 672.00 |
CO Grand total (0 to V) | 28 534 934.00 | 5 021 233.00 | 23 513 701.00 | 28 534 934.00 |
CP Shares due in less than one year | 135 277.00 | | | 135 277.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
CW Deferred expenses or loan issuance costs | 375 183.00 | | 375 183.00 | 375 183.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 301 500.00 | 8 301 500.00 | | 8 301 500.00 |
DB Share, merger, contribution premiums, etc. | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -3 130 176.00 | -2 597 745.00 | | -3 130 176.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -498 078.00 | -532 431.00 | | -498 078.00 |
DL TOTAL (I) | 4 773 247.00 | 5 271 324.00 | | 4 773 247.00 |
DT Other Bond Issues | 13 764 723.00 | 13 500 000.00 | | 13 764 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 831 168.00 | 4 774 090.00 | | 4 831 168.00 |
DX Trade payables and related accounts | 33 564.00 | 41 458.00 | | 33 564.00 |
DY Tax and social security liabilities | 111 000.00 | 5 100.00 | | 111 000.00 |
DZ Fixed asset liabilities and related accounts | | 63 174.00 | | |
EC TOTAL (IV) | 18 740 455.00 | 18 383 823.00 | | 18 740 455.00 |
EE Grand total (I to V) | 23 513 701.00 | 23 655 147.00 | | 23 513 701.00 |
EG Accrued income and payables due within one year | | 45 284.00 | | |
EI Including equity loans | 4 831 168.00 | | | 4 831 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 701 000.00 | | 701 000.00 | 701 000.00 |
FJ Net sales | 701 000.00 | | 701 000.00 | 701 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27 382.00 | |
FQ Other income | | | 82 964.00 | |
FR Total operating income (I) | | | 811 346.00 | |
FW Other purchases and external expenses | | | 45 369.00 | |
FX Taxes, duties, and similar payments | | | 61 422.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 745 785.00 | |
GE Other Expenses | | | 46 265.00 | |
GF Total Operating Expenses (II) | | | 898 842.00 | |
GG - OPERATING RESULT (I - II) | | | -87 496.00 | |
GL Other interest and similar income | | | 175 252.00 | |
GP Total financial income (V) | | | 175 252.00 | |
GR Interest and similar expenses | | | 585 834.00 | |
GU Total financial expenses (VI) | | | 585 834.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -410 582.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -498 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 986 598.00 | 906 533.00 | | 986 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 484 675.00 | 1 438 964.00 | | 1 484 675.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -498 078.00 | -532 431.00 | | -498 078.00 |
| |
| 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 | 13 016 803.00 | | | 13 016 803.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 276 000.00 | | | 276 000.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 264 723.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 264 723.00 | 140 277.00 | |
I4 DECREASES Grand Total | | 264 723.00 | 12 752 079.00 | |
IN DECREASES Start-up, development, or research expenses | | | 276 000.00 | |
IO DECREASES Total including other intangible assets | | | 1 530 160.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 805 642.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 530 160.00 | | | 1 530 160.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 805 642.00 | | | 10 805 642.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 405 000.00 | | | 405 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 351 781.00 | 669 452.00 | | 4 351 781.00 |
CY DEPRECIATION Start-up, development, or research expenses | 276 000.00 | | | 276 000.00 |
PE DEPRECIATION Total including other intangible assets | 269 987.00 | 33 748.00 | | 269 987.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 805 794.00 | 635 704.00 | | 3 805 794.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 13 764 723.00 | 264 723.00 | 13 500 000.00 | 13 764 723.00 |
8A Miscellaneous Loans and Financial Debts | 162 500.00 | | | 162 500.00 |
8B Suppliers and Related Accounts | 33 564.00 | 33 564.00 | | 33 564.00 |
UT Other financial assets | 135 277.00 | 135 277.00 | | 135 277.00 |
VB VAT | 4 137.00 | 4 137.00 | | 4 137.00 |
VC Group and associates | 15 348 137.00 | 15 348 137.00 | | 15 348 137.00 |
VI Group and Associates | 4 668 668.00 | | 5 897.00 | 4 668 668.00 |
VQ Other Taxes, Duties, and Similar Debts | 106 170.00 | 106 170.00 | | 106 170.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 155.00 | 155.00 | | 155.00 |
VS Prepaid expenses | 42 721.00 | 42 721.00 | | 42 721.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 530 427.00 | 15 530 427.00 | | 15 530 427.00 |
VW VAT | 4 830.00 | 4 830.00 | | 4 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 740 455.00 | 409 287.00 | 13 505 897.00 | 18 740 455.00 |
