| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | 63 349 700.00 | | 63 349 700.00 | 63 349 700.00 |
BJ TOTAL (I) | 63 349 700.00 | | 63 349 700.00 | 63 349 700.00 |
BZ Other receivables | 8 050.00 | | 8 050.00 | 8 050.00 |
CF Cash and cash equivalents | 130 798.00 | | 130 798.00 | 130 798.00 |
CJ TOTAL (II) | 138 847.00 | | 138 847.00 | 138 847.00 |
CO Grand total (0 to V) | 63 488 547.00 | | 63 488 547.00 | 63 488 547.00 |
| |
| 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 | -9 857 308.00 | -4 768 441.00 | | -9 857 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 229 657.00 | -5 088 868.00 | | -21 229 657.00 |
DK Regulated provisions | 17 817 103.00 | | | 17 817 103.00 |
DL TOTAL (I) | -13 268 862.00 | -9 856 308.00 | | -13 268 862.00 |
DU Loans and Debts from Credit Institutions (3) | 45 856 605.00 | 44 991 170.00 | | 45 856 605.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 882 099.00 | 28 512 619.00 | | 30 882 099.00 |
DX Trade payables and related accounts | 18 705.00 | 7 100.00 | | 18 705.00 |
EC TOTAL (IV) | 76 757 410.00 | 73 510 889.00 | | 76 757 410.00 |
EE Grand total (I to V) | 63 488 547.00 | 63 654 580.00 | | 63 488 547.00 |
| |
| 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 | | | 308 521.00 | |
GF Total Operating Expenses (II) | | | 308 521.00 | |
GG - OPERATING RESULT (I - II) | | | -308 521.00 | |
GR Interest and similar expenses | | | 3 104 033.00 | |
GU Total financial expenses (VI) | | | 3 104 033.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 104 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 412 554.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 17 817 103.00 | | | 17 817 103.00 |
HH Total exceptional expenses (VIII) | 17 817 103.00 | | | 17 817 103.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17 817 103.00 | | | -17 817 103.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 229 658.00 | 5 088 869.00 | | 21 229 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 229 657.00 | -5 088 868.00 | | -21 229 657.00 |
| |
| 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 | 63 349 700.00 | | | 63 349 700.00 |
I4 DECREASES Grand Total | | | 63 349 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 349 700.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 349 700.00 | | | 63 349 700.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 17 817 103.00 | | |
7C Grand total | | 17 817 103.00 | | |
UJ - Exceptional | | 17 817 103.00 | | |
| |
| 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 | 30 882 099.00 | 6 201.00 | | 30 882 099.00 |
8B Suppliers and Related Accounts | 18 705.00 | 18 705.00 | | 18 705.00 |
VB VAT | 8 050.00 | 8 050.00 | | 8 050.00 |
VH Loans with a maturity of more than one year at origin | 45 856 605.00 | 5 349 605.00 | | 45 856 605.00 |
VJ Loans taken out during the year | 3 234 392.00 | | | 3 234 392.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 050.00 | 8 050.00 | | 8 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 757 410.00 | 5 374 511.00 | | 76 757 410.00 |
