| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 51 972 161.00 | 2 967 397.00 | 49 004 764.00 | 51 972 161.00 |
BJ TOTAL (I) | 51 972 161.00 | 2 967 397.00 | 49 004 764.00 | 51 972 161.00 |
BX Customers and related accounts | 932 735.00 | | 932 735.00 | 932 735.00 |
BZ Other receivables | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 830 720.00 | | 830 720.00 | 830 720.00 |
CJ TOTAL (II) | 1 765 455.00 | | 1 765 455.00 | 1 765 455.00 |
CN Currency translation adjustments (V) | 1 498 053.00 | | 1 498 053.00 | 1 498 053.00 |
CO Grand total (0 to V) | 55 235 668.00 | 2 967 397.00 | 52 268 272.00 | 55 235 668.00 |
| |
| 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 | -9 033 946.00 | -73.00 | | -9 033 946.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 331 765.00 | -9 033 873.00 | | -11 331 765.00 |
DK Regulated provisions | 16 902 819.00 | 6 420 075.00 | | 16 902 819.00 |
DL TOTAL (I) | -3 461 892.00 | -2 612 871.00 | | -3 461 892.00 |
DU Loans and Debts from Credit Institutions (3) | 55 692 562.00 | 54 371 047.00 | | 55 692 562.00 |
DX Trade payables and related accounts | 12 000.00 | 460 806.00 | | 12 000.00 |
DY Tax and social security liabilities | 261.00 | 263.00 | | 261.00 |
EC TOTAL (IV) | 55 704 823.00 | 54 832 116.00 | | 55 704 823.00 |
ED (V) | 25 341.00 | | | 25 341.00 |
EE Grand total (I to V) | 52 268 272.00 | 52 219 245.00 | | 52 268 272.00 |
EG Accrued income and payables due within one year | 2 509 767.00 | | | 2 509 767.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 350 338.00 | | 4 350 338.00 | 4 350 338.00 |
FJ Net sales | 4 350 338.00 | | 4 350 338.00 | 4 350 338.00 |
FR Total operating income (I) | | | 4 350 338.00 | |
FW Other purchases and external expenses | | | 245 847.00 | |
FX Taxes, duties, and similar payments | | | 261.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 078 886.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 324 994.00 | |
GG - OPERATING RESULT (I - II) | | | 2 025 344.00 | |
GL Other interest and similar income | | | 3 776.00 | |
GN Positive exchange differences | | | 10 936.00 | |
GP Total financial income (V) | | | 14 713.00 | |
GR Interest and similar expenses | | | 2 837 245.00 | |
GS Negative differences of foreign exchange | | | 51 833.00 | |
GU Total financial expenses (VI) | | | 2 889 077.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 874 365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -849 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 10 482 744.00 | 6 420 075.00 | | 10 482 744.00 |
HH Total exceptional expenses (VIII) | 10 482 744.00 | 6 420 075.00 | | 10 482 744.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 482 744.00 | -6 420 075.00 | | -10 482 744.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 365 051.00 | 1 823 459.00 | | 4 365 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 696 816.00 | 10 857 332.00 | | 15 696 816.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 331 765.00 | -9 033 873.00 | | -11 331 765.00 |
| |
| 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 | 51 972 161.00 | | | 51 972 161.00 |
I4 DECREASES Grand Total | | | 51 972 161.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 972 161.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 972 161.00 | | | 51 972 161.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 888 510.00 | 2 078 886.00 | | 888 510.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 888 510.00 | 2 078 886.00 | | 888 510.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 420 075.00 | 10 482 744.00 | | 6 420 075.00 |
7C Grand total | 6 420 075.00 | 10 482 744.00 | | 6 420 075.00 |
UJ - Exceptional | | 10 482 744.00 | | |
| |
| 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 | 12 000.00 | 12 000.00 | | 12 000.00 |
UX Other trade receivables | 932 735.00 | | | 932 735.00 |
VB VAT | 2 000.00 | | | 2 000.00 |
VH Loans with a maturity of more than one year at origin | 55 692 562.00 | 2 497 506.00 | 10 869 861.00 | 55 692 562.00 |
VJ Loans taken out during the year | 4 942 182.00 | | | 4 942 182.00 |
VK Loans repaid during the year | 4 756 130.00 | | | 4 756 130.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 934 735.00 | 934 735.00 | | 934 735.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 704 823.00 | 2 509 767.00 | 10 869 861.00 | 55 704 823.00 |
