| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 041 269.00 | 3 543 597.00 | 8 497 672.00 | 12 041 269.00 |
BX Customers and related accounts | 380 865.00 | | 380 865.00 | 380 865.00 |
BZ Other receivables | 1 698.00 | | 1 698.00 | 1 698.00 |
CJ TOTAL (II) | 382 563.00 | | 382 563.00 | 382 563.00 |
CO Grand total (0 to V) | 12 423 832.00 | 3 543 597.00 | 8 880 235.00 | 12 423 832.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 230 429.00 | 2 230 429.00 | | 2 230 429.00 |
DH Retained earnings | -8 672 970.00 | -8 098 631.00 | | -8 672 970.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -559 475.00 | -574 339.00 | | -559 475.00 |
DK Regulated provisions | 7 602 283.00 | 7 248 631.00 | | 7 602 283.00 |
DL TOTAL (I) | 600 268.00 | 806 090.00 | | 600 268.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 904 026.00 | 8 248 287.00 | | 7 904 026.00 |
DX Trade payables and related accounts | 5 112.00 | 5 040.00 | | 5 112.00 |
EA Other liabilities | 370 829.00 | 7 452.00 | | 370 829.00 |
EC TOTAL (IV) | 8 279 968.00 | 8 260 779.00 | | 8 279 968.00 |
EE Grand total (I to V) | 8 880 235.00 | 9 066 869.00 | | 8 880 235.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 710 423.00 | 710 423.00 | |
FJ Net sales | | 710 423.00 | 710 423.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 710 423.00 | |
FW Other purchases and external expenses | | | 7 288.00 | |
FX Taxes, duties, and similar payments | | | 939.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 541 857.00 | |
GF Total Operating Expenses (II) | | | 550 084.00 | |
GG - OPERATING RESULT (I - II) | | | 160 339.00 | |
GR Interest and similar expenses | | | 366 162.00 | |
GU Total financial expenses (VI) | | | 366 162.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -366 162.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -205 823.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 219 474.00 | 219 517.00 | | 219 474.00 |
HD Total exceptional income (VII) | 219 474.00 | 219 517.00 | | 219 474.00 |
HG Exceptional depreciation and provisions | 573 126.00 | 573 049.00 | | 573 126.00 |
HH Total exceptional expenses (VIII) | 573 126.00 | 573 049.00 | | 573 126.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -353 652.00 | -353 532.00 | | -353 652.00 |
HL TOTAL REVENUE (I + III + V + VII) | 929 897.00 | 929 940.00 | | 929 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 489 372.00 | 1 504 279.00 | | 1 489 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -559 475.00 | -574 339.00 | | -559 475.00 |
| |
| 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 | 12 041 269.00 | | | 12 041 269.00 |
I4 DECREASES Grand Total | | | 12 041 269.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 041 269.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 041 269.00 | | | 12 041 269.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 001 740.00 | 541 857.00 | | 3 001 740.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 001 740.00 | 541 857.00 | | 3 001 740.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 248 631.00 | 573 126.00 | 219 474.00 | 7 248 631.00 |
7C Grand total | 7 248 631.00 | 573 126.00 | 219 474.00 | 7 248 631.00 |
UJ - Exceptional | | 573 126.00 | 219 474.00 | |
| |
| 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 | 5 112.00 | 5 112.00 | | 5 112.00 |
VI Group and Associates | 370 829.00 | 370 829.00 | | 370 829.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 380 865.00 | | | 380 865.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 382 563.00 | 382 563.00 | | 382 563.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 279 968.00 | 749 029.00 | 7 530 939.00 | 8 279 968.00 |
