| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 102 929 257.00 | 73 636 719.00 | 29 292 539.00 | 102 929 257.00 |
BH Other financial assets | 15 416 236.00 | | 15 416 236.00 | 15 416 236.00 |
BJ TOTAL (I) | 118 345 494.00 | 73 636 719.00 | 44 708 775.00 | 118 345 494.00 |
BZ Other receivables | 3 237 594.00 | | 3 237 594.00 | 3 237 594.00 |
CF Cash and cash equivalents | 313 099.00 | | 313 099.00 | 313 099.00 |
CJ TOTAL (II) | 3 550 693.00 | | 3 550 693.00 | 3 550 693.00 |
CO Grand total (0 to V) | 121 896 186.00 | 73 636 719.00 | 48 259 468.00 | 121 896 186.00 |
| |
| 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 | -36 132 070.00 | -29 705 252.00 | | -36 132 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 147 917.00 | -6 426 818.00 | | -6 147 917.00 |
DL TOTAL (I) | -42 278 987.00 | -36 131 070.00 | | -42 278 987.00 |
DU Loans and Debts from Credit Institutions (3) | 48 343 474.00 | 51 475 914.00 | | 48 343 474.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 189 442.00 | 42 189 442.00 | | 42 189 442.00 |
DX Trade payables and related accounts | 5 538.00 | 5 484.00 | | 5 538.00 |
EC TOTAL (IV) | 90 538 455.00 | 93 670 840.00 | | 90 538 455.00 |
EE Grand total (I to V) | 48 259 468.00 | 57 539 770.00 | | 48 259 468.00 |
EI Including equity loans | 6.00 | | | 6.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 3 895 368.00 | 3 895 368.00 | |
FJ Net sales | | 3 895 368.00 | 3 895 368.00 | |
FR Total operating income (I) | | | 3 895 368.00 | |
FW Other purchases and external expenses | | | 44 615.00 | |
FX Taxes, duties, and similar payments | | | 552.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 866 157.00 | |
GF Total Operating Expenses (II) | | | 12 911 324.00 | |
GG - OPERATING RESULT (I - II) | | | -9 015 956.00 | |
GK Income from other securities and fixed asset receivables | | | 652 408.00 | |
GP Total financial income (V) | | | 652 408.00 | |
GR Interest and similar expenses | | | 1 013 040.00 | |
GU Total financial expenses (VI) | | | 1 013 040.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -360 632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 376 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 228 671.00 | -3 375 142.00 | | -3 228 671.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 547 777.00 | 4 301 929.00 | | 4 547 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 695 693.00 | 10 728 748.00 | | 10 695 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 147 917.00 | -6 426 818.00 | | -6 147 917.00 |
| |
| 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 | 114 311 665.00 | | 4 620 495.00 | 114 311 665.00 |
I3 DECREASES Total Financial Fixed Assets | | 586 667.00 | 15 416 236.00 | |
I4 DECREASES Grand Total | | 586 667.00 | 118 345 494.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 102 929 257.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 102 929 257.00 | | | 102 929 257.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 382 408.00 | | 4 620 495.00 | 11 382 408.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 770 561.00 | 12 866 157.00 | | 60 770 561.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 770 561.00 | 12 866 157.00 | | 60 770 561.00 |
| |
| 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 | 42 189 442.00 | | | 42 189 442.00 |
8B Suppliers and Related Accounts | 5 538.00 | 5 538.00 | | 5 538.00 |
UT Other financial assets | 15 416 236.00 | 581 932.00 | | 15 416 236.00 |
VB VAT | 8 923.00 | | | 8 923.00 |
VC Group and associates | 3 228 671.00 | | | 3 228 671.00 |
VH Loans with a maturity of more than one year at origin | 48 343 474.00 | 3 636 972.00 | 18 921 002.00 | 48 343 474.00 |
VJ Loans taken out during the year | 223 010.00 | | | 223 010.00 |
VK Loans repaid during the year | 3 355 449.00 | | | 3 355 449.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 653 830.00 | 3 819 526.00 | 14 834 304.00 | 18 653 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 538 455.00 | 3 642 510.00 | 18 921 002.00 | 90 538 455.00 |
