| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 117 751 885.00 | 10 503 502.00 | 107 248 383.00 | 117 751 885.00 |
BJ TOTAL (I) | 117 751 885.00 | 10 503 502.00 | 107 248 383.00 | 117 751 885.00 |
BX Customers and related accounts | 31 659.00 | | 31 659.00 | 31 659.00 |
BZ Other receivables | 976.00 | | 976.00 | 976.00 |
CF Cash and cash equivalents | 64 596.00 | | 64 596.00 | 64 596.00 |
CH Prepaid expenses | 1 158 112.00 | | 1 158 112.00 | 1 158 112.00 |
CJ TOTAL (II) | 1 255 343.00 | | 1 255 343.00 | 1 255 343.00 |
CO Grand total (0 to V) | 119 007 228.00 | 10 503 502.00 | 108 503 726.00 | 119 007 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | -3 017 135.00 | | | -3 017 135.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 908 427.00 | -3 017 135.00 | | -2 908 427.00 |
DK Regulated provisions | 1 853 563.00 | 87 065.00 | | 1 853 563.00 |
DL TOTAL (I) | -4 011 999.00 | -2 870 070.00 | | -4 011 999.00 |
DU Loans and Debts from Credit Institutions (3) | 109 830 781.00 | 139 522 867.00 | | 109 830 781.00 |
DX Trade payables and related accounts | | 45 626.00 | | |
DZ Fixed asset liabilities and related accounts | | 12 292 496.00 | | |
EA Other liabilities | | 491.00 | | |
EC TOTAL (IV) | 109 830 781.00 | 151 861 480.00 | | 109 830 781.00 |
ED (V) | 2 684 944.00 | | | 2 684 944.00 |
EE Grand total (I to V) | 108 503 726.00 | 148 991 410.00 | | 108 503 726.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 10 682 425.00 | 10 682 425.00 | |
FJ Net sales | | 10 682 425.00 | 10 682 425.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 10 682 425.00 | |
FW Other purchases and external expenses | | | 148 887.00 | |
FX Taxes, duties, and similar payments | | | 4.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 009 991.00 | |
GE Other Expenses | | | -491.00 | |
GF Total Operating Expenses (II) | | | 10 158 391.00 | |
GG - OPERATING RESULT (I - II) | | | 524 034.00 | |
GN Positive exchange differences | | | 411 290.00 | |
GP Total financial income (V) | | | 411 290.00 | |
GR Interest and similar expenses | | | 1 982 174.00 | |
GS Negative differences of foreign exchange | | | 95 079.00 | |
GU Total financial expenses (VI) | | | 2 077 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 665 963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 141 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 766 498.00 | 87 065.00 | | 1 766 498.00 |
HH Total exceptional expenses (VIII) | 1 766 498.00 | 87 065.00 | | 1 766 498.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 766 498.00 | -87 065.00 | | -1 766 498.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 093 715.00 | 950 077.00 | | 11 093 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 002 142.00 | 3 967 212.00 | | 14 002 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 908 427.00 | -3 017 135.00 | | -2 908 427.00 |
| |
| 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 | 117 751 885.00 | | | 117 751 885.00 |
I4 DECREASES Grand Total | | | 117 751 885.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 117 751 885.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 117 751 885.00 | | | 117 751 885.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 493 511.00 | 10 009 991.00 | | 493 511.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 493 511.00 | 10 009 991.00 | | 493 511.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 87 065.00 | 1 766 498.00 | | 87 065.00 |
7C Grand total | 87 065.00 | 1 766 498.00 | | 87 065.00 |
UJ - Exceptional | | 1 766 498.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 31 659.00 | 31 659.00 | | 31 659.00 |
VB VAT | 976.00 | 976.00 | | 976.00 |
VH Loans with a maturity of more than one year at origin | 109 830 781.00 | 9 632 566.00 | 40 150 110.00 | 109 830 781.00 |
VJ Loans taken out during the year | 13 054 126.00 | | | 13 054 126.00 |
VK Loans repaid during the year | 39 879 831.00 | | | 39 879 831.00 |
VS Prepaid expenses | 1 158 112.00 | 129 309.00 | 1 028 803.00 | 1 158 112.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 190 746.00 | 161 943.00 | 1 028 803.00 | 1 190 746.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 830 781.00 | 9 632 566.00 | 40 150 110.00 | 109 830 781.00 |
