| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 96 676 006.00 | 38 667 748.00 | 58 008 258.00 | 96 676 006.00 |
BJ TOTAL (I) | 96 676 006.00 | 38 667 748.00 | 58 008 258.00 | 96 676 006.00 |
BX Customers and related accounts | 1 967 407.00 | | 1 967 407.00 | 1 967 407.00 |
CF Cash and cash equivalents | 17 880.00 | | 17 880.00 | 17 880.00 |
CJ TOTAL (II) | 1 985 287.00 | | 1 985 287.00 | 1 985 287.00 |
CO Grand total (0 to V) | 98 661 293.00 | 38 667 748.00 | 59 993 545.00 | 98 661 293.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DB Share, merger, contribution premiums, etc. | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -49 915 260.00 | -45 087 972.00 | | -49 915 260.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 977 841.00 | -4 827 288.00 | | -2 977 841.00 |
DK Regulated provisions | 28 589 911.00 | 26 170 020.00 | | 28 589 911.00 |
DL TOTAL (I) | -24 302 189.00 | -23 744 240.00 | | -24 302 189.00 |
DU Loans and Debts from Credit Institutions (3) | 79 635 599.00 | 83 371 333.00 | | 79 635 599.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 300 000.00 | 4 300 000.00 | | 4 300 000.00 |
DY Tax and social security liabilities | 154 428.00 | 152 029.00 | | 154 428.00 |
EA Other liabilities | | 8 120.00 | | |
EB Prepaid income (2) | 205 707.00 | 253 178.00 | | 205 707.00 |
EC TOTAL (IV) | 84 295 735.00 | 88 084 660.00 | | 84 295 735.00 |
EE Grand total (I to V) | 59 993 545.00 | 64 340 420.00 | | 59 993 545.00 |
EG Accrued income and payables due within one year | 5 163 789.00 | 4 909 804.00 | | 5 163 789.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 426 223.00 | | 8 426 223.00 | 8 426 223.00 |
FJ Net sales | 8 426 223.00 | | 8 426 223.00 | 8 426 223.00 |
FO Operating subsidies | | | 47 471.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 8 473 694.00 | |
FW Other purchases and external expenses | | | 12 000.00 | |
FX Taxes, duties, and similar payments | | | 706.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 368 958.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 381 665.00 | |
GG - OPERATING RESULT (I - II) | | | 4 092 030.00 | |
GR Interest and similar expenses | | | 4 649 979.00 | |
GU Total financial expenses (VI) | | | 4 649 979.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 649 979.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -557 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 419 891.00 | 3 986 549.00 | | 2 419 891.00 |
HH Total exceptional expenses (VIII) | 2 419 891.00 | 3 986 549.00 | | 2 419 891.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 419 891.00 | -3 986 549.00 | | -2 419 891.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 473 694.00 | 8 383 548.00 | | 8 473 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 451 535.00 | 13 210 837.00 | | 11 451 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 977 841.00 | -4 827 288.00 | | -2 977 841.00 |
| |
| 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 | 96 676 006.00 | | | 96 676 006.00 |
I4 DECREASES Grand Total | | | 96 676 006.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 96 676 006.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 96 676 006.00 | | | 96 676 006.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 298 790.00 | 4 368 958.00 | | 34 298 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 298 790.00 | 4 368 958.00 | | 34 298 790.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 170 020.00 | 2 419 891.00 | | 26 170 020.00 |
7C Grand total | 26 170 020.00 | 2 419 891.00 | | 26 170 020.00 |
UJ - Exceptional | | 2 419 891.00 | | |
| |
| 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 | 4 300 000.00 | | | 4 300 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 205 707.00 | 38 570.00 | 133 710.00 | 205 707.00 |
UX Other trade receivables | 1 967 407.00 | | | 1 967 407.00 |
VH Loans with a maturity of more than one year at origin | 79 635 599.00 | 4 970 791.00 | 19 404 625.00 | 79 635 599.00 |
VK Loans repaid during the year | 3 690 397.00 | | | 3 690 397.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 967 407.00 | 1 967 407.00 | | 1 967 407.00 |
VW VAT | 154 167.00 | 154 167.00 | | 154 167.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 295 735.00 | 5 163 789.00 | 19 538 335.00 | 84 295 735.00 |
