| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 61 700 000.00 | 9 905 808.00 | 51 794 192.00 | 61 700 000.00 |
BJ TOTAL (I) | 61 700 000.00 | 9 905 808.00 | 51 794 192.00 | 61 700 000.00 |
BX Customers and related accounts | 895 748.00 | | 895 748.00 | 895 748.00 |
CF Cash and cash equivalents | 12 003 439.00 | | 12 003 439.00 | 12 003 439.00 |
CJ TOTAL (II) | 12 899 187.00 | | 12 899 187.00 | 12 899 187.00 |
CO Grand total (0 to V) | 74 599 187.00 | 9 905 808.00 | 64 693 379.00 | 74 599 187.00 |
| |
| 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 | -38 920 310.00 | -32 827 122.00 | | -38 920 310.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 703 201.00 | -6 093 188.00 | | -3 703 201.00 |
DK Regulated provisions | 36 361 185.00 | 33 407 183.00 | | 36 361 185.00 |
DL TOTAL (I) | -6 261 326.00 | -5 512 127.00 | | -6 261 326.00 |
DU Loans and Debts from Credit Institutions (3) | 39 850 027.00 | 43 505 768.00 | | 39 850 027.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 103 373.00 | 27 747 057.00 | | 31 103 373.00 |
DX Trade payables and related accounts | 1 044.00 | 1 036.00 | | 1 044.00 |
DY Tax and social security liabilities | 261.00 | 261.00 | | 261.00 |
EC TOTAL (IV) | 70 954 704.00 | 71 254 122.00 | | 70 954 704.00 |
EE Grand total (I to V) | 64 693 379.00 | 65 741 995.00 | | 64 693 379.00 |
EG Accrued income and payables due within one year | 4 262 333.00 | 4 100 191.00 | | 4 262 333.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 257 944.00 | | 4 257 944.00 | 4 257 944.00 |
FJ Net sales | 4 257 944.00 | | 4 257 944.00 | 4 257 944.00 |
FR Total operating income (I) | | | 4 257 944.00 | |
FW Other purchases and external expenses | | | 17 508.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 085 000.00 | |
GF Total Operating Expenses (II) | | | 3 103 218.00 | |
GG - OPERATING RESULT (I - II) | | | 1 154 726.00 | |
GL Other interest and similar income | | | 56 752.00 | |
GP Total financial income (V) | | | 56 752.00 | |
GR Interest and similar expenses | | | 1 960 677.00 | |
GU Total financial expenses (VI) | | | 1 960 677.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 903 925.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -749 199.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 954 003.00 | 5 317 091.00 | | 2 954 003.00 |
HH Total exceptional expenses (VIII) | 2 954 003.00 | 5 317 091.00 | | 2 954 003.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 954 003.00 | -5 317 091.00 | | -2 954 003.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 314 697.00 | 4 282 896.00 | | 4 314 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 017 898.00 | 10 376 084.00 | | 8 017 898.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 703 201.00 | -6 093 188.00 | | -3 703 201.00 |
| |
| 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 | 61 700 000.00 | | | 61 700 000.00 |
I4 DECREASES Grand Total | | | 61 700 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 700 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 700 000.00 | | | 61 700 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 820 808.00 | 3 085 000.00 | | 6 820 808.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 820 808.00 | 3 085 000.00 | | 6 820 808.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 33 407 183.00 | 2 954 003.00 | | 33 407 183.00 |
7C Grand total | 33 407 183.00 | 2 954 003.00 | | 33 407 183.00 |
UJ - Exceptional | | 2 954 003.00 | | |
| |
| 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 | 16 476 057.00 | 269 547.00 | | 16 476 057.00 |
8B Suppliers and Related Accounts | 1 044.00 | 1 044.00 | | 1 044.00 |
UX Other trade receivables | 895 748.00 | | | 895 748.00 |
VG Loans with a maturity of up to one year at origin | 111 242.00 | 111 242.00 | | 111 242.00 |
VH Loans with a maturity of more than one year at origin | 39 738 785.00 | 3 780 563.00 | 16 626 424.00 | 39 738 785.00 |
VI Group and Associates | 14 627 316.00 | 99 676.00 | | 14 627 316.00 |
VJ Loans taken out during the year | 3 319 003.00 | | | 3 319 003.00 |
VK Loans repaid during the year | 3 640 821.00 | | | 3 640 821.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 895 748.00 | 895 748.00 | | 895 748.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 954 704.00 | 4 262 333.00 | 16 626 424.00 | 70 954 704.00 |
