| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 6 194 591.00 | 1 050 499.00 | 5 144 092.00 | 6 194 591.00 |
BJ TOTAL (I) | 6 194 591.00 | 1 050 499.00 | 5 144 092.00 | 6 194 591.00 |
BX Customers and related accounts | 293 038.00 | | 293 038.00 | 293 038.00 |
BZ Other receivables | 22 381.00 | | 22 381.00 | 22 381.00 |
CF Cash and cash equivalents | 92 454.00 | | 92 454.00 | 92 454.00 |
CH Prepaid expenses | 13 821.00 | | 13 821.00 | 13 821.00 |
CJ TOTAL (II) | 421 693.00 | | 421 693.00 | 421 693.00 |
CO Grand total (0 to V) | 6 706 907.00 | 1 050 499.00 | 5 656 407.00 | 6 706 907.00 |
CW Deferred expenses or loan issuance costs | 90 622.00 | | 90 622.00 | 90 622.00 |
| |
| 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 | -983 087.00 | -822 429.00 | | -983 087.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -320 919.00 | -160 658.00 | | -320 919.00 |
DK Regulated provisions | 715 286.00 | 565 127.00 | | 715 286.00 |
DL TOTAL (I) | -587 719.00 | -416 960.00 | | -587 719.00 |
DQ Provisions for Expenses | 100 000.00 | 100 000.00 | | 100 000.00 |
DR TOTAL (IV) | 100 000.00 | 100 000.00 | | 100 000.00 |
DU Loans and Debts from Credit Institutions (3) | 3 868 418.00 | 4 128 961.00 | | 3 868 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 997 985.00 | 2 126 584.00 | | 1 997 985.00 |
DX Trade payables and related accounts | 41 681.00 | 33 590.00 | | 41 681.00 |
DY Tax and social security liabilities | 387.00 | 257.00 | | 387.00 |
EA Other liabilities | 235 656.00 | 261.00 | | 235 656.00 |
EC TOTAL (IV) | 6 144 127.00 | 6 289 652.00 | | 6 144 127.00 |
EE Grand total (I to V) | 5 656 407.00 | 5 972 692.00 | | 5 656 407.00 |
EG Accrued income and payables due within one year | 696 549.00 | 577 623.00 | | 696 549.00 |
EI Including equity loans | 1 997 985.00 | | | 1 997 985.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 625 686.00 | | 625 686.00 | 625 686.00 |
FJ Net sales | 625 686.00 | | 625 686.00 | 625 686.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 625 687.00 | |
FW Other purchases and external expenses | | | 187 945.00 | |
FX Taxes, duties, and similar payments | | | 45 008.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 316 203.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 549 156.00 | |
GG - OPERATING RESULT (I - II) | | | 76 531.00 | |
GR Interest and similar expenses | | | 247 316.00 | |
GU Total financial expenses (VI) | | | 247 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -247 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -170 785.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 26.00 | | | 26.00 |
HD Total exceptional income (VII) | 26.00 | | | 26.00 |
HG Exceptional depreciation and provisions | 150 160.00 | 196 814.00 | | 150 160.00 |
HH Total exceptional expenses (VIII) | 150 160.00 | 196 814.00 | | 150 160.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150 133.00 | -196 814.00 | | -150 133.00 |
HL TOTAL REVENUE (I + III + V + VII) | 625 714.00 | 772 575.00 | | 625 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 946 632.00 | 933 233.00 | | 946 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -320 919.00 | -160 658.00 | | -320 919.00 |
| |
| 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 | 6 194 591.00 | | | 6 194 591.00 |
I4 DECREASES Grand Total | | | 6 194 591.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 194 591.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 194 591.00 | | | 6 194 591.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 740 770.00 | 309 730.00 | | 740 770.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 740 770.00 | 309 730.00 | | 740 770.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 565 127.00 | 150 160.00 | | 565 127.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 100 000.00 | | | 100 000.00 |
7C Grand total | 665 127.00 | 150 160.00 | | 665 127.00 |
UJ - Exceptional | | 150 160.00 | | |
| |
| 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 | 1 997 985.00 | 154 400.00 | 1 843 585.00 | 1 997 985.00 |
8B Suppliers and Related Accounts | 41 681.00 | 41 681.00 | | 41 681.00 |
8K Other liabilities (including liabilities related to repo transactions) | 235 656.00 | 235 656.00 | | 235 656.00 |
UX Other trade receivables | 293 038.00 | 293 038.00 | | 293 038.00 |
VB VAT | 6 081.00 | 6 081.00 | | 6 081.00 |
VH Loans with a maturity of more than one year at origin | 3 868 418.00 | 264 424.00 | 1 080 449.00 | 3 868 418.00 |
VK Loans repaid during the year | 260 543.00 | | | 260 543.00 |
VQ Other Taxes, Duties, and Similar Debts | 387.00 | 387.00 | | 387.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 301.00 | 16 301.00 | | 16 301.00 |
VS Prepaid expenses | 13 821.00 | 13 821.00 | | 13 821.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 329 240.00 | 329 240.00 | | 329 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 144 127.00 | 696 549.00 | 2 924 034.00 | 6 144 127.00 |
