| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 64 272 499.00 | 56 762 889.00 | 7 509 610.00 | 64 272 499.00 |
BH Other financial assets | 10 142 395.00 | | 10 142 395.00 | 10 142 395.00 |
BJ TOTAL (I) | 74 414 894.00 | 56 762 889.00 | 17 652 005.00 | 74 414 894.00 |
BX Customers and related accounts | 22 677.00 | | 22 677.00 | 22 677.00 |
BZ Other receivables | 341 973.00 | | 341 973.00 | 341 973.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 291 350.00 | | 291 350.00 | 291 350.00 |
CJ TOTAL (II) | 656 000.00 | | 656 000.00 | 656 000.00 |
CO Grand total (0 to V) | 75 070 894.00 | 56 762 889.00 | 18 308 005.00 | 75 070 894.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DH Retained earnings | -24 116 227.00 | -24 035 736.00 | | -24 116 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 021.00 | -80 491.00 | | 12 021.00 |
DK Regulated provisions | 4 732 968.00 | 6 241 158.00 | | 4 732 968.00 |
DL TOTAL (I) | -19 333 126.00 | -17 836 956.00 | | -19 333 126.00 |
DU Loans and Debts from Credit Institutions (3) | 8 689 543.00 | 12 294 810.00 | | 8 689 543.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 946 825.00 | 27 619 496.00 | | 28 946 825.00 |
DX Trade payables and related accounts | 5 538.00 | 5 484.00 | | 5 538.00 |
EA Other liabilities | -774.00 | 47 134.00 | | -774.00 |
EC TOTAL (IV) | 37 641 131.00 | 39 966 924.00 | | 37 641 131.00 |
EE Grand total (I to V) | 18 308 005.00 | 22 129 968.00 | | 18 308 005.00 |
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 | | 4 149 947.00 | 4 149 947.00 | |
FJ Net sales | | 4 149 947.00 | 4 149 947.00 | |
FR Total operating income (I) | | | 4 149 947.00 | |
FW Other purchases and external expenses | | | 51 661.00 | |
FX Taxes, duties, and similar payments | | | 135.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 284 833.00 | |
GF Total Operating Expenses (II) | | | 4 336 629.00 | |
GG - OPERATING RESULT (I - II) | | | -186 683.00 | |
GK Income from other securities and fixed asset receivables | | | 1 168.00 | |
GL Other interest and similar income | | | 544 103.00 | |
GP Total financial income (V) | | | 545 271.00 | |
GR Interest and similar expenses | | | 1 854 758.00 | |
GU Total financial expenses (VI) | | | 1 854 758.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 309 487.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 496 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 15 081 901.00 | 1 508 190.00 | | 15 081 901.00 |
HD Total exceptional income (VII) | 1 508 190.00 | 1 508 190.00 | | 1 508 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 508 190.00 | 1 508 190.00 | | 1 508 190.00 |
HK Income tax | | -42 290.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 203 408.00 | 6 201 527.00 | | 6 203 408.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 191 388.00 | 6 282 018.00 | | 6 191 388.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 021.00 | -80 491.00 | | 12 021.00 |
| |
| 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 | 73 931 222.00 | | 483 672.00 | 73 931 222.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 142 395.00 | |
I4 DECREASES Grand Total | | | 74 414 894.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 64 272 499.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 272 499.00 | | | 64 272 499.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 658 723.00 | | 483 672.00 | 9 658 723.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 478 055.00 | 4 284 833.00 | | 52 478 055.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 478 055.00 | 4 284 833.00 | | 52 478 055.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 241 158.00 | | 1 508 190.00 | 6 241 158.00 |
7C Grand total | 6 241 158.00 | | 1 508 190.00 | 6 241 158.00 |
UJ - Exceptional | | | 1 508 190.00 | |
| |
| 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 | 28 946 825.00 | 7 577.00 | | 28 946 825.00 |
8B Suppliers and Related Accounts | 5 538.00 | 5 538.00 | | 5 538.00 |
UT Other financial assets | 10 142 395.00 | -3 535.00 | | 10 142 395.00 |
UX Other trade receivables | 22 677.00 | | | 22 677.00 |
VB VAT | 923.00 | | | 923.00 |
VH Loans with a maturity of more than one year at origin | 8 689 543.00 | 3 762 862.00 | 4 926 681.00 | 8 689 543.00 |
VJ Loans taken out during the year | 1 319 751.00 | | | 1 319 751.00 |
VK Loans repaid during the year | 3 607 280.00 | | | 3 607 280.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 341 824.00 | | | 341 824.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 507 819.00 | 361 890.00 | 10 145 929.00 | 10 507 819.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 641 906.00 | 3 775 977.00 | 4 926 681.00 | 37 641 906.00 |
