| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 181 818.00 | 2 136 364.00 | 16 045 455.00 | 18 181 818.00 |
BH Other financial assets | 1 507 220.00 | | 1 507 220.00 | 1 507 220.00 |
BJ TOTAL (I) | 19 689 038.00 | 2 136 364.00 | 17 552 674.00 | 19 689 038.00 |
BX Customers and related accounts | 10 941.00 | | 10 941.00 | 10 941.00 |
BZ Other receivables | 4 341.00 | | 4 341.00 | 4 341.00 |
CF Cash and cash equivalents | 4 095.00 | | 4 095.00 | 4 095.00 |
CJ TOTAL (II) | 19 377.00 | | 19 377.00 | 19 377.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 19 708 415.00 | 2 136 364.00 | 17 572 051.00 | 19 708 415.00 |
| |
| 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 | -6 544 786.00 | -2 643 442.00 | | -6 544 786.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 621 617.00 | -3 901 344.00 | | -2 621 617.00 |
DK Regulated provisions | 7 753 412.00 | 5 417 791.00 | | 7 753 412.00 |
DL TOTAL (I) | -1 411 991.00 | -1 125 995.00 | | -1 411 991.00 |
DU Loans and Debts from Credit Institutions (3) | 10 314 218.00 | 12 412 000.00 | | 10 314 218.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 058 508.00 | 7 597 399.00 | | 8 058 508.00 |
DW Advances and down payments received on current orders | | 136.00 | | |
DX Trade payables and related accounts | 2 760.00 | 9 195.00 | | 2 760.00 |
DY Tax and social security liabilities | 261.00 | 261.00 | | 261.00 |
EA Other liabilities | 82.00 | 442.00 | | 82.00 |
EC TOTAL (IV) | 18 375 829.00 | 20 019 432.00 | | 18 375 829.00 |
ED (V) | 608 213.00 | | | 608 213.00 |
EE Grand total (I to V) | 17 572 051.00 | 18 893 437.00 | | 17 572 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 374 017.00 | 1 374 017.00 | |
FJ Net sales | | 1 374 017.00 | 1 374 017.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 374 017.00 | |
FW Other purchases and external expenses | | | 12 958.00 | |
FX Taxes, duties, and similar payments | | | 2 030.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 909 091.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 924 080.00 | |
GG - OPERATING RESULT (I - II) | | | 449 937.00 | |
GL Other interest and similar income | | | 908.00 | |
GN Positive exchange differences | | | 10 423.00 | |
GP Total financial income (V) | | | 11 330.00 | |
GR Interest and similar expenses | | | 732 586.00 | |
GS Negative differences of foreign exchange | | | 14 678.00 | |
GU Total financial expenses (VI) | | | 747 263.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -735 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -285 996.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 335 621.00 | 3 605 291.00 | | 2 335 621.00 |
HH Total exceptional expenses (VIII) | 2 335 621.00 | 3 605 291.00 | | 2 335 621.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 335 621.00 | -3 605 291.00 | | -2 335 621.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 385 347.00 | 1 428 211.00 | | 1 385 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 006 964.00 | 5 329 556.00 | | 4 006 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 621 617.00 | -3 901 344.00 | | -2 621 617.00 |
| |
| 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 | 18 435 678.00 | | 1 253 360.00 | 18 435 678.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 507 220.00 | |
I4 DECREASES Grand Total | | | 19 689 038.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 181 818.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 181 818.00 | | | 18 181 818.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 253 860.00 | | 1 253 360.00 | 253 860.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 227 273.00 | 909 091.00 | | 1 227 273.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 227 273.00 | 909 091.00 | | 1 227 273.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 417 791.00 | 2 335 621.00 | | 5 417 791.00 |
7C Grand total | 5 417 791.00 | 2 335 621.00 | | 5 417 791.00 |
UJ - Exceptional | | 2 335 621.00 | | |
| |
| 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 | 8 058 508.00 | 93 866.00 | 234 397.00 | 8 058 508.00 |
8B Suppliers and Related Accounts | 2 760.00 | 2 760.00 | | 2 760.00 |
UT Other financial assets | 1 507 220.00 | | | 1 507 220.00 |
UX Other trade receivables | 10 941.00 | | | 10 941.00 |
VB VAT | 4 108.00 | | | 4 108.00 |
VG Loans with a maturity of up to one year at origin | 3 824.00 | 3 824.00 | | 3 824.00 |
VH Loans with a maturity of more than one year at origin | 10 310 395.00 | 629 241.00 | 2 817 999.00 | 10 310 395.00 |
VI Group and Associates | 82.00 | 82.00 | | 82.00 |
VJ Loans taken out during the year | 1 290 055.00 | | | 1 290 055.00 |
VK Loans repaid during the year | 679 181.00 | | | 679 181.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 233.00 | | | 233.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 522 502.00 | 15 282.00 | 1 507 220.00 | 1 522 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 375 829.00 | 730 033.00 | 3 052 396.00 | 18 375 829.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 720.00 | | | 7 720.00 |
ST Other accounts | 5 238.00 | | | 5 238.00 |
YW Business tax | 2 030.00 | | | 2 030.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 030.00 | | | 2 030.00 |
YZ Total deductible VAT on goods and services | 3 648.00 | | | 3 648.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 958.00 | | | 12 958.00 |
