| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 701 178.00 | | 9 701 178.00 | 9 701 178.00 |
BZ Other receivables | 125 161.00 | | 125 161.00 | 125 161.00 |
CJ TOTAL (II) | 125 161.00 | | 125 161.00 | 125 161.00 |
CO Grand total (0 to V) | 9 826 338.00 | | 9 826 338.00 | 9 826 338.00 |
CU Other investments | 9 701 178.00 | | 9 701 178.00 | 9 701 178.00 |
| |
| 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 |
DC Revaluation differences | 6.00 | | | 6.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 211 581.00 | | | -1 211 581.00 |
DL TOTAL (I) | -1 210 581.00 | 1 000.00 | | -1 210 581.00 |
DX Trade payables and related accounts | 750 587.00 | | | 750 587.00 |
EA Other liabilities | 10 286 332.00 | | | 10 286 332.00 |
EC TOTAL (IV) | 11 036 919.00 | | | 11 036 919.00 |
EE Grand total (I to V) | 9 826 338.00 | 1 000.00 | | 9 826 338.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FU Purchases of raw materials and other supplies | | | 587 221.00 | |
FW Other purchases and external expenses | | | 39 125.00 | |
GF Total Operating Expenses (II) | | | 626 346.00 | |
GG - OPERATING RESULT (I - II) | | | -626 346.00 | |
GR Interest and similar expenses | | | 585 234.00 | |
GU Total financial expenses (VI) | | | 585 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -585 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 211 581.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 211 581.00 | | | 1 211 581.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 211 581.00 | | | -1 211 581.00 |
| |
| 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 | 9 701 178.00 | | | 9 701 178.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 701 178.00 | |
I4 DECREASES Grand Total | | | 9 701 178.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 701 178.00 | | | 9 701 178.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 9 701 178.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 9 701 178.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 750 587.00 | 750 587.00 | | 750 587.00 |
VB VAT | 125 145.00 | 125 145.00 | | 125 145.00 |
VC Group and associates | 15.00 | 15.00 | | 15.00 |
VI Group and Associates | 10 286 332.00 | 10 286 332.00 | | 10 286 332.00 |
VJ Loans taken out during the year | 5.00 | | | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 161.00 | 125 161.00 | | 125 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 036 919.00 | 11 036 919.00 | | 11 036 919.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 39 125.00 | | | 39 125.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 39 125.00 | | | 39 125.00 |
