| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 805 717.00 | 12 805 717.00 | | 12 805 717.00 |
BJ TOTAL (I) | 57 331 278.00 | 28 427 541.00 | 28 903 737.00 | 57 331 278.00 |
BZ Other receivables | 3 621 592.00 | | 3 621 592.00 | 3 621 592.00 |
CF Cash and cash equivalents | 12 683.00 | | 12 683.00 | 12 683.00 |
CJ TOTAL (II) | 3 634 276.00 | | 3 634 276.00 | 3 634 276.00 |
CO Grand total (0 to V) | 60 965 554.00 | 28 427 541.00 | 32 538 013.00 | 60 965 554.00 |
CS Evaluated investments - equity method | 44 525 561.00 | 15 621 824.00 | 28 903 737.00 | 44 525 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 912 010.00 | 25 912 010.00 | | 25 912 010.00 |
DF Regulated reserves (1) | | 14 472.00 | | |
DH Retained earnings | -5 373 847.00 | -4 995 735.00 | | -5 373 847.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 523 101.00 | -392 584.00 | | -13 523 101.00 |
DL TOTAL (I) | 7 015 061.00 | 20 538 163.00 | | 7 015 061.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 474 491.00 | 25 509 296.00 | | 25 474 491.00 |
DX Trade payables and related accounts | 48 460.00 | 28 859.00 | | 48 460.00 |
EC TOTAL (IV) | 25 522 951.00 | 25 538 154.00 | | 25 522 951.00 |
EE Grand total (I to V) | 32 538 013.00 | 46 076 317.00 | | 32 538 013.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 62 443.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 62 602.00 | |
GG - OPERATING RESULT (I - II) | | | -62 602.00 | |
GQ Financial allocations to depreciation and provisions | | | 15 621 824.00 | |
GR Interest and similar expenses | | | 747 794.00 | |
GU Total financial expenses (VI) | | | 16 369 618.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 369 618.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 432 220.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 909 118.00 | | | -2 909 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 523 101.00 | 392 584.00 | | 13 523 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 523 101.00 | -392 584.00 | | -13 523 101.00 |
| |
| 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 | 57 331 278.00 | | | 57 331 278.00 |
I3 DECREASES Total Financial Fixed Assets | | | 44 525 561.00 | |
I4 DECREASES Grand Total | | | 57 331 278.00 | |
IO DECREASES Total including other intangible assets | | | 12 805 717.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 805 717.00 | | | 12 805 717.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 44 525 561.00 | | | 44 525 561.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 805 717.00 | | | 12 805 717.00 |
PE DEPRECIATION Total including other intangible assets | 12 805 717.00 | | | 12 805 717.00 |
| |
| 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 | 48 460.00 | 48 460.00 | | 48 460.00 |
VC Group and associates | 3 275 288.00 | | | 3 275 288.00 |
VI Group and Associates | 25 474 491.00 | 25 474 491.00 | | 25 474 491.00 |
VM Income taxes | 346 305.00 | | | 346 305.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 621 592.00 | 3 621 592.00 | | 3 621 592.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 522 951.00 | 25 522 951.00 | | 25 522 951.00 |
