| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 49 453 965.00 | 25 734 729.00 | 23 719 236.00 | 49 453 965.00 |
BH Other financial assets | 8 969 369.00 | | 8 969 369.00 | 8 969 369.00 |
BJ TOTAL (I) | 58 423 334.00 | 25 734 729.00 | 32 688 604.00 | 58 423 334.00 |
BX Customers and related accounts | 14 038.00 | | 14 038.00 | 14 038.00 |
BZ Other receivables | 641 242.00 | | 641 242.00 | 641 242.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 1 940 016.00 | | 1 940 016.00 | 1 940 016.00 |
CJ TOTAL (II) | 2 595 297.00 | | 2 595 297.00 | 2 595 297.00 |
CO Grand total (0 to V) | 61 018 630.00 | 25 734 729.00 | 35 283 901.00 | 61 018 630.00 |
| |
| 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 | -25 428 662.00 | -23 805 797.00 | | -25 428 662.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 186 079.00 | -1 622 864.00 | | -1 186 079.00 |
DK Regulated provisions | 13 568 155.00 | 14 586 272.00 | | 13 568 155.00 |
DL TOTAL (I) | -13 045 585.00 | -10 841 390.00 | | -13 045 585.00 |
DU Loans and Debts from Credit Institutions (3) | 47 899 424.00 | 48 304 371.00 | | 47 899 424.00 |
DX Trade payables and related accounts | 5 538.00 | 5 484.00 | | 5 538.00 |
DY Tax and social security liabilities | 415 530.00 | 402 903.00 | | 415 530.00 |
EA Other liabilities | 8 994.00 | | | 8 994.00 |
EC TOTAL (IV) | 48 329 486.00 | 48 712 758.00 | | 48 329 486.00 |
EE Grand total (I to V) | 35 283 901.00 | 37 871 368.00 | | 35 283 901.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 077 652.00 | | 2 077 652.00 | 2 077 652.00 |
FJ Net sales | 2 077 652.00 | | 2 077 652.00 | 2 077 652.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 077 652.00 | |
FW Other purchases and external expenses | | | 54 640.00 | |
FX Taxes, duties, and similar payments | | | 670.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 296 931.00 | |
GF Total Operating Expenses (II) | | | 3 352 242.00 | |
GG - OPERATING RESULT (I - II) | | | -1 274 590.00 | |
GK Income from other securities and fixed asset receivables | | | 337 857.00 | |
GL Other interest and similar income | | | 61 261.00 | |
GP Total financial income (V) | | | 399 118.00 | |
GR Interest and similar expenses | | | 1 968 889.00 | |
GU Total financial expenses (VI) | | | 1 968 889.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 569 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 844 361.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 018 117.00 | 506 547.00 | | 1 018 117.00 |
HD Total exceptional income (VII) | 1 018 117.00 | 506 547.00 | | 1 018 117.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 018 117.00 | 506 547.00 | | 1 018 117.00 |
HK Income tax | -640 165.00 | -851 293.00 | | -640 165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 494 886.00 | 2 982 740.00 | | 3 494 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 680 965.00 | 4 605 604.00 | | 4 680 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 186 079.00 | -1 622 864.00 | | -1 186 079.00 |
| |
| 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 | 57 536 334.00 | | 887 000.00 | 57 536 334.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 969 369.00 | |
I4 DECREASES Grand Total | | | 58 423 334.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 453 965.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 453 965.00 | | | 49 453 965.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 082 369.00 | | 887 000.00 | 8 082 369.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 437 798.00 | 3 296 931.00 | | 22 437 798.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 437 798.00 | 3 296 931.00 | | 22 437 798.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 586 272.00 | | 1 018 117.00 | 14 586 272.00 |
7C Grand total | 14 586 272.00 | | 1 018 117.00 | 14 586 272.00 |
| |
| 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 | 5 538.00 | 5 538.00 | | 5 538.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 994.00 | 8 994.00 | | 8 994.00 |
UT Other financial assets | 8 969 369.00 | 479 655.00 | | 8 969 369.00 |
UX Other trade receivables | 14 038.00 | | | 14 038.00 |
VB VAT | 923.00 | | | 923.00 |
VC Group and associates | 640 165.00 | | | 640 165.00 |
VH Loans with a maturity of more than one year at origin | 47 899 424.00 | 489 652.00 | 2 797 569.00 | 47 899 424.00 |
VK Loans repaid during the year | 406 484.00 | | | 406 484.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 154.00 | | | 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 624 649.00 | 1 134 936.00 | 8 489 713.00 | 9 624 649.00 |
VW VAT | 415 530.00 | 415 530.00 | | 415 530.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 329 486.00 | 919 714.00 | 2 797 569.00 | 48 329 486.00 |
