| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 13 386 647.00 | 1 229 418.00 | 12 157 229.00 | 13 386 647.00 |
AP Buildings | 3 624 413.00 | 2 255 709.00 | 1 368 703.00 | 3 624 413.00 |
AR Technical installations, industrial equipment and tools | 244 674.00 | 217 250.00 | 27 424.00 | 244 674.00 |
AT Other tangible assets | 33 928.00 | 33 928.00 | | 33 928.00 |
AV Fixed assets in progress | 25 233.00 | | 25 233.00 | 25 233.00 |
BF Loans | 2 492.00 | | 2 492.00 | 2 492.00 |
BJ TOTAL (I) | 17 317 407.00 | 3 736 306.00 | 13 581 101.00 | 17 317 407.00 |
BX Customers and related accounts | 3 780.00 | | 3 780.00 | 3 780.00 |
BZ Other receivables | 71 059.00 | | 71 059.00 | 71 059.00 |
CJ TOTAL (II) | 74 839.00 | | 74 839.00 | 74 839.00 |
CO Grand total (0 to V) | 17 392 246.00 | 3 736 306.00 | 13 655 940.00 | 17 392 246.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 449 725.00 | 449 725.00 | | 449 725.00 |
DB Share, merger, contribution premiums, etc. | 6 263 582.00 | 6 263 582.00 | | 6 263 582.00 |
DD Legal reserve (1) | 44 972.00 | 44 972.00 | | 44 972.00 |
DH Retained earnings | -2 645 276.00 | -1 755 137.00 | | -2 645 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -631 189.00 | -890 140.00 | | -631 189.00 |
DK Regulated provisions | 736 632.00 | 796 717.00 | | 736 632.00 |
DL TOTAL (I) | 4 218 445.00 | 4 909 719.00 | | 4 218 445.00 |
DU Loans and Debts from Credit Institutions (3) | 7.00 | | | 7.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 036 136.00 | 8 678 344.00 | | 9 036 136.00 |
DX Trade payables and related accounts | 400 986.00 | 290 880.00 | | 400 986.00 |
DY Tax and social security liabilities | 183.00 | | | 183.00 |
EA Other liabilities | 183.00 | | | 183.00 |
EC TOTAL (IV) | 9 437 495.00 | 8 969 225.00 | | 9 437 495.00 |
EE Grand total (I to V) | 13 655 940.00 | 13 878 944.00 | | 13 655 940.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 058.00 | | 109 058.00 | 109 058.00 |
FJ Net sales | 109 058.00 | | 109 058.00 | 109 058.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 109 060.00 | |
FW Other purchases and external expenses | | | 444 271.00 | |
FX Taxes, duties, and similar payments | | | 66 143.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 159 415.00 | |
GF Total Operating Expenses (II) | | | 669 829.00 | |
GG - OPERATING RESULT (I - II) | | | -560 769.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 332.00 | |
GP Total financial income (V) | | | 332.00 | |
GR Interest and similar expenses | | | 36 057.00 | |
GU Total financial expenses (VI) | | | 36 057.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 725.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -596 494.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 400.00 | | |
HC Reversals of provisions and transfers of expenses | 192 428.00 | 247 887.00 | | 192 428.00 |
HD Total exceptional income (VII) | 192 428.00 | 250 287.00 | | 192 428.00 |
HF Exceptional expenses on capital transactions | 94 780.00 | 325 550.00 | | 94 780.00 |
HG Exceptional depreciation and provisions | 132 344.00 | 43 261.00 | | 132 344.00 |
HH Total exceptional expenses (VIII) | 227 124.00 | 368 811.00 | | 227 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34 696.00 | -118 524.00 | | -34 696.00 |
HL TOTAL REVENUE (I + III + V + VII) | 301 820.00 | 531 875.00 | | 301 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 933 010.00 | 1 422 015.00 | | 933 010.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -631 189.00 | -890 140.00 | | -631 189.00 |
| |
| 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 | 17 440 130.00 | | 39 351.00 | 17 440 130.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 512.00 | |
I4 DECREASES Grand Total | 1 217.00 | 160 857.00 | 17 317 407.00 | 1 217.00 |
IY DECREASES Total Tangible Fixed Assets | 1 217.00 | 160 857.00 | 17 314 895.00 | 1 217.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 437 619.00 | | 39 351.00 | 17 437 619.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 512.00 | | | 2 512.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 642 968.00 | 159 415.00 | 66 077.00 | 3 642 968.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 642 968.00 | 159 415.00 | 66 077.00 | 3 642 968.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 796 717.00 | 132 344.00 | 192 428.00 | 796 717.00 |
7C Grand total | 796 717.00 | 132 344.00 | 192 428.00 | 796 717.00 |
UJ - Exceptional | | 132 344.00 | 192 428.00 | |
| |
| 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 | 9 036 136.00 | 9 036 136.00 | | 9 036 136.00 |
8B Suppliers and Related Accounts | 400 986.00 | 400 986.00 | | 400 986.00 |
8K Other liabilities (including liabilities related to repo transactions) | 183.00 | 183.00 | | 183.00 |
UP Loans | 2 492.00 | 1.00 | | 2 492.00 |
UX Other trade receivables | 3 780.00 | | | 3 780.00 |
VB VAT | 70 149.00 | | | 70 149.00 |
VG Loans with a maturity of up to one year at origin | 7.00 | 7.00 | | 7.00 |
VQ Other Taxes, Duties, and Similar Debts | 183.00 | 183.00 | | 183.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 910.00 | | | 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 331.00 | 74 840.00 | 2 491.00 | 77 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 437 495.00 | 9 437 495.00 | | 9 437 495.00 |
