| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 41 078 263.00 | 23 973 730.00 | 17 104 532.00 | 41 078 263.00 |
BJ TOTAL (I) | 41 078 263.00 | 23 973 730.00 | 17 104 532.00 | 41 078 263.00 |
BX Customers and related accounts | 1 044 343.00 | | 1 044 343.00 | 1 044 343.00 |
BZ Other receivables | 2 549 608.00 | | 2 549 608.00 | 2 549 608.00 |
CF Cash and cash equivalents | 64 904.00 | | 64 904.00 | 64 904.00 |
CJ TOTAL (II) | 3 658 855.00 | | 3 658 855.00 | 3 658 855.00 |
CO Grand total (0 to V) | 44 737 118.00 | 23 973 730.00 | 20 763 387.00 | 44 737 118.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 008 714.00 | 3 008 714.00 | | 3 008 714.00 |
DH Retained earnings | -6 187 575.00 | -6 226 106.00 | | -6 187 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 605 531.00 | 38 531.00 | | 605 531.00 |
DK Regulated provisions | 5 059 033.00 | 6 387 128.00 | | 5 059 033.00 |
DL TOTAL (I) | 2 485 703.00 | 3 208 267.00 | | 2 485 703.00 |
DU Loans and Debts from Credit Institutions (3) | 16 290 120.00 | 19 838 775.00 | | 16 290 120.00 |
DX Trade payables and related accounts | 5 936.00 | 5 958.00 | | 5 936.00 |
DY Tax and social security liabilities | 260.00 | 261.00 | | 260.00 |
EB Prepaid income (2) | 1 981 368.00 | 2 301 174.00 | | 1 981 368.00 |
EC TOTAL (IV) | 18 277 685.00 | 22 146 168.00 | | 18 277 685.00 |
EE Grand total (I to V) | 20 763 387.00 | 25 354 435.00 | | 20 763 387.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 425 905.00 | 4 425 905.00 | |
FJ Net sales | | 4 425 905.00 | 4 425 905.00 | |
FQ Other income | | | 20 446.00 | |
FR Total operating income (I) | | | 4 446 351.00 | |
FW Other purchases and external expenses | | | 7 844.00 | |
FX Taxes, duties, and similar payments | | | 709.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 107 826.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 116 380.00 | |
GG - OPERATING RESULT (I - II) | | | 329 971.00 | |
GN Positive exchange differences | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | 594 582.00 | |
GS Negative differences of foreign exchange | | | 6 507.00 | |
GU Total financial expenses (VI) | | | 601 089.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -601 073.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -271 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 328 096.00 | 686 619.00 | | 1 328 096.00 |
HD Total exceptional income (VII) | 1 328 096.00 | 686 619.00 | | 1 328 096.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 328 096.00 | 686 619.00 | | 1 328 096.00 |
HK Income tax | 451 462.00 | 271 234.00 | | 451 462.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 774 463.00 | 5 135 136.00 | | 5 774 463.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 168 931.00 | 5 096 605.00 | | 5 168 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 605 531.00 | 38 531.00 | | 605 531.00 |
| |
| 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 | 41 078 263.00 | | | 41 078 263.00 |
I4 DECREASES Grand Total | | | 41 078 263.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 078 263.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 078 263.00 | | | 41 078 263.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 865 904.00 | 4 107 826.00 | | 19 865 904.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 865 904.00 | 4 107 826.00 | | 19 865 904.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 387 128.00 | | 1 328 096.00 | 6 387 128.00 |
7C Grand total | 6 387 128.00 | | 1 328 096.00 | 6 387 128.00 |
| |
| 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 | 5 936.00 | 5 936.00 | | 5 936.00 |
8L Deferred income | 1 981 368.00 | 1 981 368.00 | | 1 981 368.00 |
UX Other trade receivables | 1 044 343.00 | | | 1 044 343.00 |
VB VAT | 3 008.00 | | | 3 008.00 |
VC Group and associates | 2 546 600.00 | | | 2 546 600.00 |
VH Loans with a maturity of more than one year at origin | 16 290 120.00 | 3 670 024.00 | 12 620 096.00 | 16 290 120.00 |
VK Loans repaid during the year | 3 504 837.00 | | | 3 504 837.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 593 951.00 | 1 047 351.00 | 2 546 600.00 | 3 593 951.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 277 685.00 | 5 657 588.00 | 12 620 096.00 | 18 277 685.00 |
