| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 184 467.00 | 1 424 130.00 | 23 760 337.00 | 25 184 467.00 |
BJ TOTAL (I) | 25 184 467.00 | 1 424 130.00 | 23 760 337.00 | 25 184 467.00 |
BX Customers and related accounts | 295 204.00 | | 295 204.00 | 295 204.00 |
BZ Other receivables | 3 000.00 | | 3 000.00 | 3 000.00 |
CF Cash and cash equivalents | 15 179.00 | | 15 179.00 | 15 179.00 |
CJ TOTAL (II) | 313 384.00 | | 313 384.00 | 313 384.00 |
CO Grand total (0 to V) | 25 497 851.00 | 1 424 130.00 | 24 073 721.00 | 25 497 851.00 |
| |
| 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 | -3 810 391.00 | -148.00 | | -3 810 391.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 564 348.00 | -3 810 243.00 | | -5 564 348.00 |
DK Regulated provisions | 7 780 252.00 | 2 534 554.00 | | 7 780 252.00 |
DL TOTAL (I) | -1 593 487.00 | -1 274 837.00 | | -1 593 487.00 |
DU Loans and Debts from Credit Institutions (3) | 14 911 581.00 | 17 374 851.00 | | 14 911 581.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 741 216.00 | 8 953 489.00 | | 10 741 216.00 |
DX Trade payables and related accounts | 14 000.00 | 22 702.00 | | 14 000.00 |
DY Tax and social security liabilities | 261.00 | 261.00 | | 261.00 |
EA Other liabilities | 150.00 | 295.00 | | 150.00 |
EC TOTAL (IV) | 25 667 208.00 | 26 351 598.00 | | 25 667 208.00 |
EE Grand total (I to V) | 24 073 721.00 | 25 076 761.00 | | 24 073 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 835 362.00 | | 1 835 362.00 | 1 835 362.00 |
FJ Net sales | 1 835 362.00 | | 1 835 362.00 | 1 835 362.00 |
FR Total operating income (I) | | | 1 835 362.00 | |
FW Other purchases and external expenses | | | 124 825.00 | |
FX Taxes, duties, and similar payments | | | 337.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 007 379.00 | |
GF Total Operating Expenses (II) | | | 1 132 541.00 | |
GG - OPERATING RESULT (I - II) | | | 702 822.00 | |
GR Interest and similar expenses | | | 1 021 471.00 | |
GU Total financial expenses (VI) | | | 1 021 471.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 021 471.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -318 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 245 698.00 | 2 534 554.00 | | 5 245 698.00 |
HH Total exceptional expenses (VIII) | 5 245 698.00 | 2 534 554.00 | | 5 245 698.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 245 698.00 | -2 534 554.00 | | -5 245 698.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 835 362.00 | 722 709.00 | | 1 835 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 399 710.00 | 4 532 951.00 | | 7 399 710.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 564 348.00 | -3 810 243.00 | | -5 564 348.00 |
| |
| 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 | 25 184 467.00 | | | 25 184 467.00 |
I4 DECREASES Grand Total | | | 25 184 467.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 184 467.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 184 467.00 | | | 25 184 467.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 416 751.00 | 1 007 379.00 | | 416 751.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 416 751.00 | 1 007 379.00 | | 416 751.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 534 554.00 | 5 245 698.00 | | 2 534 554.00 |
7C Grand total | 2 534 554.00 | 5 245 698.00 | | 2 534 554.00 |
| |
| 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 | 10 741 216.00 | 133 270.00 | 263 055.00 | 10 741 216.00 |
8B Suppliers and Related Accounts | 14 000.00 | 14 000.00 | | 14 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150.00 | 150.00 | | 150.00 |
UX Other trade receivables | 295 204.00 | | | 295 204.00 |
VB VAT | 3 000.00 | | | 3 000.00 |
VH Loans with a maturity of more than one year at origin | 14 911 581.00 | 2 208 214.00 | 5 440 095.00 | 14 911 581.00 |
VJ Loans taken out during the year | 1 764 624.00 | | | 1 764 624.00 |
VK Loans repaid during the year | 2 446 958.00 | | | 2 446 958.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 298 205.00 | 298 205.00 | | 298 205.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 667 208.00 | 2 355 895.00 | 5 703 150.00 | 25 667 208.00 |
