| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 31 347 919.00 | 20 085 722.00 | 11 262 197.00 | 31 347 919.00 |
BJ TOTAL (I) | 31 347 919.00 | 20 085 722.00 | 11 262 197.00 | 31 347 919.00 |
BX Customers and related accounts | 98 881.00 | | 98 881.00 | 98 881.00 |
BZ Other receivables | 1 250.00 | | 1 250.00 | 1 250.00 |
CF Cash and cash equivalents | 31 648.00 | | 31 648.00 | 31 648.00 |
CH Prepaid expenses | 283 209.00 | | 283 209.00 | 283 209.00 |
CJ TOTAL (II) | 414 988.00 | | 414 988.00 | 414 988.00 |
CO Grand total (0 to V) | 31 762 908.00 | 20 085 722.00 | 11 677 186.00 | 31 762 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 340 000.00 | 2 340 000.00 | | 2 340 000.00 |
DH Retained earnings | -9 716 200.00 | -10 624 350.00 | | -9 716 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 311 489.00 | 908 150.00 | | 1 311 489.00 |
DK Regulated provisions | 6 662 506.00 | 8 190 922.00 | | 6 662 506.00 |
DL TOTAL (I) | 597 795.00 | 814 723.00 | | 597 795.00 |
DU Loans and Debts from Credit Institutions (3) | 9 076 028.00 | 11 345 036.00 | | 9 076 028.00 |
DX Trade payables and related accounts | 989.00 | 1 004.00 | | 989.00 |
DY Tax and social security liabilities | 261.00 | 263.00 | | 261.00 |
EB Prepaid income (2) | 2 002 112.00 | 2 346 448.00 | | 2 002 112.00 |
EC TOTAL (IV) | 11 079 390.00 | 13 692 750.00 | | 11 079 390.00 |
EE Grand total (I to V) | 11 677 186.00 | 14 507 473.00 | | 11 677 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 946 194.00 | 2 946 194.00 | |
FJ Net sales | | | 2 946 194.00 | |
FR Total operating income (I) | | | 2 946 194.00 | |
FW Other purchases and external expenses | | | 107 722.00 | |
FX Taxes, duties, and similar payments | | | 706.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 762 480.00 | |
GF Total Operating Expenses (II) | | | 2 870 908.00 | |
GG - OPERATING RESULT (I - II) | | | 75 286.00 | |
GR Interest and similar expenses | | | 292.00 | |
GU Total financial expenses (VI) | | | 292 214.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -292 214.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -216 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 528 417.00 | 1 197 326.00 | | 1 528 417.00 |
HD Total exceptional income (VII) | 1 528 417.00 | 1 197 326.00 | | 1 528 417.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 528 417.00 | 1 197 326.00 | | 1 528 417.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 474 611.00 | 4 140 950.00 | | 4 474 611.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 163 122.00 | 3 232 800.00 | | 3 163 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 311 489.00 | 908 150.00 | | 1 311 489.00 |
| |
| 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 | 31 347 919.00 | | | 31 347 919.00 |
I4 DECREASES Grand Total | | | 31 347 919.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 347 919.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 347 919.00 | | | 31 347 919.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 323 242.00 | 2 762 480.00 | | 17 323 242.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 323 242.00 | 2 762 480.00 | | 17 323 242.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 190 922.00 | | 1 528 417.00 | 8 190 922.00 |
7C Grand total | 8 190 922.00 | | 1 528 417.00 | 8 190 922.00 |
| |
| 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 | 989.00 | 989.00 | | 989.00 |
8L Deferred income | 2 002 112.00 | 1 932 674.00 | 69 438.00 | 2 002 112.00 |
UX Other trade receivables | 98 881.00 | | | 98 881.00 |
VB VAT | 1 250.00 | | | 1 250.00 |
VG Loans with a maturity of up to one year at origin | 9 747.00 | 9 747.00 | | 9 747.00 |
VH Loans with a maturity of more than one year at origin | 9 066 280.00 | 2 266 569.00 | 6 799 711.00 | 9 066 280.00 |
VK Loans repaid during the year | 2 266 570.00 | | | 2 266 570.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VS Prepaid expenses | 283 209.00 | | | 283 209.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 383 340.00 | 187 776.00 | 195 565.00 | 383 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 079 390.00 | 4 210 241.00 | 6 869 148.00 | 11 079 390.00 |
