| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 101 687 243.00 | 69 753 270.00 | 31 933 973.00 | 101 687 243.00 |
BH Other financial assets | 13 536 201.00 | | 13 536 201.00 | 13 536 201.00 |
BJ TOTAL (I) | 115 223 444.00 | 69 753 270.00 | 45 470 175.00 | 115 223 444.00 |
BZ Other receivables | 3 215 874.00 | | 3 215 874.00 | 3 215 874.00 |
CF Cash and cash equivalents | 124 968.00 | | 124 968.00 | 124 968.00 |
CJ TOTAL (II) | 3 340 842.00 | | 3 340 842.00 | 3 340 842.00 |
CO Grand total (0 to V) | 118 564 286.00 | 69 753 270.00 | 48 811 016.00 | 118 564 286.00 |
| |
| 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 | -32 499 647.00 | -26 140 597.00 | | -32 499 647.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 106 554.00 | -6 359 050.00 | | -6 106 554.00 |
DL TOTAL (I) | -38 605 201.00 | -32 498 647.00 | | -38 605 201.00 |
DU Loans and Debts from Credit Institutions (3) | 46 735 782.00 | 49 835 499.00 | | 46 735 782.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 674 897.00 | 40 674 897.00 | | 40 674 897.00 |
DX Trade payables and related accounts | 5 538.00 | 5 484.00 | | 5 538.00 |
EC TOTAL (IV) | 87 416 217.00 | 90 515 880.00 | | 87 416 217.00 |
EE Grand total (I to V) | 48 811 016.00 | 58 017 233.00 | | 48 811 016.00 |
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 | | 3 501 542.00 | 3 501 542.00 | |
FJ Net sales | | 3 501 542.00 | 3 501 542.00 | |
FR Total operating income (I) | | | 3 501 542.00 | |
FW Other purchases and external expenses | | | 44 615.00 | |
FX Taxes, duties, and similar payments | | | 552.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 710 905.00 | |
GF Total Operating Expenses (II) | | | 12 756 072.00 | |
GG - OPERATING RESULT (I - II) | | | -9 254 530.00 | |
GK Income from other securities and fixed asset receivables | | | 557 658.00 | |
GP Total financial income (V) | | | 557 658.00 | |
GR Interest and similar expenses | | | 616 632.00 | |
GU Total financial expenses (VI) | | | 616 632.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -58 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 313 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 206 951.00 | -3 339 552.00 | | -3 206 951.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 059 200.00 | 3 826 059.00 | | 4 059 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 165 754.00 | 10 185 109.00 | | 10 165 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 106 554.00 | -6 359 050.00 | | -6 106 554.00 |
| |
| 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 | 111 611 117.00 | | 3 612 327.00 | 111 611 117.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 536 201.00 | |
I4 DECREASES Grand Total | | | 115 223 444.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 101 687 243.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 101 687 243.00 | | | 101 687 243.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 923 874.00 | | 3 612 327.00 | 9 923 874.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 042 364.00 | 12 710 905.00 | | 57 042 364.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 042 364.00 | 12 710 905.00 | | 57 042 364.00 |
| |
| 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 | 40 674 897.00 | | | 40 674 897.00 |
8B Suppliers and Related Accounts | 5 538.00 | 5 538.00 | | 5 538.00 |
UT Other financial assets | 13 536 201.00 | 389 233.00 | | 13 536 201.00 |
VB VAT | 8 923.00 | | | 8 923.00 |
VC Group and associates | 3 206 951.00 | | | 3 206 951.00 |
VH Loans with a maturity of more than one year at origin | 46 735 782.00 | 3 534 304.00 | 16 778 232.00 | 46 735 782.00 |
VJ Loans taken out during the year | 191 850.00 | | | 191 850.00 |
VK Loans repaid during the year | 3 291 567.00 | | | 3 291 567.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 752 075.00 | 3 605 107.00 | 13 146 969.00 | 16 752 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 416 217.00 | 3 539 842.00 | 16 778 232.00 | 87 416 217.00 |
