| |
| 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. | 8 274 488.00 | | 8 274 488.00 | 8 274 488.00 |
BJ TOTAL (I) | 8 274 488.00 | | 8 274 488.00 | 8 274 488.00 |
BZ Other receivables | 1 599.00 | | 1 599.00 | 1 599.00 |
CF Cash and cash equivalents | 1 000.00 | | 1 000.00 | 1 000.00 |
CH Prepaid expenses | 12 337.00 | | 12 337.00 | 12 337.00 |
CJ TOTAL (II) | 14 936.00 | | 14 936.00 | 14 936.00 |
CO Grand total (0 to V) | 8 289 424.00 | | 8 289 424.00 | 8 289 424.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 116 825.00 | | | -5 116 825.00 |
DK Regulated provisions | 193 933.00 | | | 193 933.00 |
DL TOTAL (I) | -4 921 891.00 | 1 000.00 | | -4 921 891.00 |
DU Loans and Debts from Credit Institutions (3) | 3 421 327.00 | | | 3 421 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 780 396.00 | | | 9 780 396.00 |
DX Trade payables and related accounts | 9 593.00 | | | 9 593.00 |
EC TOTAL (IV) | 13 211 315.00 | | | 13 211 315.00 |
EE Grand total (I to V) | 8 289 424.00 | 1 000.00 | | 8 289 424.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 419 806.00 | |
GF Total Operating Expenses (II) | | | 3 419 806.00 | |
GG - OPERATING RESULT (I - II) | | | -3 419 806.00 | |
GR Interest and similar expenses | | | 1 503 086.00 | |
GU Total financial expenses (VI) | | | 1 503 086.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 503 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 922 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 193 933.00 | | | 193 933.00 |
HH Total exceptional expenses (VIII) | 193 933.00 | | | 193 933.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -193 933.00 | | | -193 933.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 116 825.00 | | | 5 116 825.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 116 825.00 | | | -5 116 825.00 |
| |
| 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 | | | 8 274 488.00 | |
I4 DECREASES Grand Total | | | 8 274 488.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 274 488.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 8 274 488.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 193 933.00 | | |
7C Grand total | | 193 933.00 | | |
UJ - Exceptional | | 193 933.00 | | |
| |
| 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 | 9 780 396.00 | 9 780 396.00 | | 9 780 396.00 |
8B Suppliers and Related Accounts | 9 593.00 | 9 593.00 | | 9 593.00 |
VB VAT | 1 599.00 | | | 1 599.00 |
VH Loans with a maturity of more than one year at origin | 3 421 327.00 | 3 421 327.00 | | 3 421 327.00 |
VJ Loans taken out during the year | 13 191 300.00 | | | 13 191 300.00 |
VS Prepaid expenses | 12 337.00 | | | 12 337.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 936.00 | 13 936.00 | | 13 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 211 315.00 | 13 211 315.00 | | 13 211 315.00 |
