| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 409 436.00 | 899 392.00 | 20 510 044.00 | 21 409 436.00 |
BJ TOTAL (I) | 21 409 436.00 | 899 392.00 | 20 510 044.00 | 21 409 436.00 |
BZ Other receivables | 8 483.00 | | 8 483.00 | 8 483.00 |
CF Cash and cash equivalents | 2 456.00 | | 2 456.00 | 2 456.00 |
CJ TOTAL (II) | 10 939.00 | | 10 939.00 | 10 939.00 |
CO Grand total (0 to V) | 21 420 375.00 | 899 392.00 | 20 520 983.00 | 21 420 375.00 |
| |
| 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 | -2 804 650.00 | -148.00 | | -2 804 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 671 931.00 | -2 804 502.00 | | -5 671 931.00 |
DK Regulated provisions | 6 564 640.00 | 1 821 391.00 | | 6 564 640.00 |
DL TOTAL (I) | -1 910 941.00 | -982 259.00 | | -1 910 941.00 |
DU Loans and Debts from Credit Institutions (3) | 12 000 008.00 | 13 974 586.00 | | 12 000 008.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 422 025.00 | 8 232 505.00 | | 10 422 025.00 |
DX Trade payables and related accounts | 9 000.00 | 27 000.00 | | 9 000.00 |
DY Tax and social security liabilities | 743.00 | | | 743.00 |
EA Other liabilities | 148.00 | 148.00 | | 148.00 |
EC TOTAL (IV) | 22 431 924.00 | 22 234 238.00 | | 22 431 924.00 |
EE Grand total (I to V) | 20 520 983.00 | 21 251 979.00 | | 20 520 983.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 797 050.00 | | 797 050.00 | 797 050.00 |
FJ Net sales | 797 050.00 | | 797 050.00 | 797 050.00 |
FR Total operating income (I) | | | 797 050.00 | |
FW Other purchases and external expenses | | | 27 321.00 | |
FX Taxes, duties, and similar payments | | | 336.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 713 648.00 | |
GF Total Operating Expenses (II) | | | 741 305.00 | |
GG - OPERATING RESULT (I - II) | | | 55 745.00 | |
GR Interest and similar expenses | | | 984 427.00 | |
GU Total financial expenses (VI) | | | 984 427.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -984 427.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -928 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 743 249.00 | 1 821 391.00 | | 4 743 249.00 |
HH Total exceptional expenses (VIII) | 4 743 249.00 | 1 821 391.00 | | 4 743 249.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 743 249.00 | -1 821 391.00 | | -4 743 249.00 |
HL TOTAL REVENUE (I + III + V + VII) | 797 050.00 | 311 279.00 | | 797 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 468 981.00 | 3 115 781.00 | | 6 468 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 671 931.00 | -2 804 502.00 | | -5 671 931.00 |
| |
| 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 | 21 409 436.00 | | | 21 409 436.00 |
I4 DECREASES Grand Total | | | 21 409 436.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 409 436.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 409 436.00 | | | 21 409 436.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 185 744.00 | 713 648.00 | | 185 744.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 185 744.00 | 713 648.00 | | 185 744.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 821 391.00 | 4 743 249.00 | | 1 821 391.00 |
7C Grand total | 1 821 391.00 | 4 743 249.00 | | 1 821 391.00 |
| |
| 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 | 10 422 025.00 | | | 10 422 025.00 |
8B Suppliers and Related Accounts | 9 000.00 | 9 000.00 | | 9 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 148.00 | 148.00 | | 148.00 |
VB VAT | 3 483.00 | | | 3 483.00 |
VH Loans with a maturity of more than one year at origin | 12 000 008.00 | 1 822 910.00 | 4 718 558.00 | 12 000 008.00 |
VJ Loans taken out during the year | 2 189 520.00 | | | 2 189 520.00 |
VK Loans repaid during the year | 2 027.00 | | | 2 027.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 000.00 | | | 5 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 483.00 | 8 483.00 | | 8 483.00 |
VW VAT | 483.00 | 483.00 | | 483.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 431 924.00 | 1 832 801.00 | 4 718 558.00 | 22 431 924.00 |
