| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 41 884 844.00 | 23 769 649.00 | 18 115 195.00 | 41 884 844.00 |
BJ TOTAL (I) | 41 884 844.00 | 23 769 649.00 | 18 115 195.00 | 41 884 844.00 |
BX Customers and related accounts | 1 042 664.00 | | 1 042 664.00 | 1 042 664.00 |
BZ Other receivables | 2 468 267.00 | | 2 468 267.00 | 2 468 267.00 |
CF Cash and cash equivalents | 65 403.00 | | 65 403.00 | 65 403.00 |
CJ TOTAL (II) | 3 576 333.00 | | 3 576 333.00 | 3 576 333.00 |
CO Grand total (0 to V) | 45 461 178.00 | 23 769 649.00 | 21 691 529.00 | 45 461 178.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 067 594.00 | 3 067 594.00 | | 3 067 594.00 |
DH Retained earnings | -6 506 232.00 | -6 370 049.00 | | -6 506 232.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 537 310.00 | -136 183.00 | | 537 310.00 |
DK Regulated provisions | 5 369 707.00 | 6 616 925.00 | | 5 369 707.00 |
DL TOTAL (I) | 2 468 379.00 | 3 178 287.00 | | 2 468 379.00 |
DU Loans and Debts from Credit Institutions (3) | 17 520 342.00 | 21 117 488.00 | | 17 520 342.00 |
DX Trade payables and related accounts | 6 270.00 | 5 767.00 | | 6 270.00 |
DY Tax and social security liabilities | 260.00 | 261.00 | | 260.00 |
EB Prepaid income (2) | 1 696 278.00 | 2 019 043.00 | | 1 696 278.00 |
EC TOTAL (IV) | 19 223 149.00 | 23 142 559.00 | | 19 223 149.00 |
EE Grand total (I to V) | 21 691 529.00 | 26 320 846.00 | | 21 691 529.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 493 419.00 | 4 493 419.00 | |
FJ Net sales | | 4 493 419.00 | 4 493 419.00 | |
FQ Other income | | | 18 850.00 | |
FR Total operating income (I) | | | 4 512 269.00 | |
FW Other purchases and external expenses | | | 8 270.00 | |
FX Taxes, duties, and similar payments | | | 709.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 188 484.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 197 464.00 | |
GG - OPERATING RESULT (I - II) | | | 314 805.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 605 430.00 | |
GS Negative differences of foreign exchange | | | 7 457.00 | |
GU Total financial expenses (VI) | | | 612 887.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -612 887.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -298 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 247 218.00 | 568 464.00 | | 1 247 218.00 |
HD Total exceptional income (VII) | 1 247 218.00 | 568 464.00 | | 1 247 218.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 247 218.00 | 568 464.00 | | 1 247 218.00 |
HK Income tax | 411 826.00 | 303 763.00 | | 411 826.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 759 487.00 | 5 082 908.00 | | 5 759 487.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 222 177.00 | 5 219 092.00 | | 5 222 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 537 310.00 | -136 183.00 | | 537 310.00 |
| |
| 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 | 41 884 844.00 | | | 41 884 844.00 |
I4 DECREASES Grand Total | | | 41 884 844.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 884 844.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 884 844.00 | | | 41 884 844.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 581 165.00 | 4 188 484.00 | | 19 581 165.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 581 165.00 | 4 188 484.00 | | 19 581 165.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 616 925.00 | | 1 247 218.00 | 6 616 925.00 |
7C Grand total | 6 616 925.00 | | 1 247 218.00 | 6 616 925.00 |
| |
| 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 | 6 270.00 | 6 270.00 | | 6 270.00 |
8L Deferred income | 1 696 278.00 | 1 696 278.00 | | 1 696 278.00 |
UX Other trade receivables | 1 042 664.00 | | | 1 042 664.00 |
VB VAT | 2 749.00 | | | 2 749.00 |
VC Group and associates | 2 465 518.00 | | | 2 465 518.00 |
VH Loans with a maturity of more than one year at origin | 17 520 342.00 | 3 758 227.00 | 13 762 115.00 | 17 520 342.00 |
VK Loans repaid during the year | 3 545 502.00 | | | 3 545 502.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 510 931.00 | 1 045 413.00 | 2 465 518.00 | 3 510 931.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 223 149.00 | 5 461 035.00 | 13 762 115.00 | 19 223 149.00 |
