| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 984 876.00 | 15 202 520.00 | 15 782 355.00 | 30 984 876.00 |
BJ TOTAL (I) | 30 984 876.00 | 15 202 520.00 | 15 782 355.00 | 30 984 876.00 |
BZ Other receivables | 518 110.00 | | 518 110.00 | 518 110.00 |
CF Cash and cash equivalents | 10 045.00 | | 10 045.00 | 10 045.00 |
CH Prepaid expenses | 1 367.00 | | 1 367.00 | 1 367.00 |
CJ TOTAL (II) | 529 524.00 | | 529 524.00 | 529 524.00 |
CN Currency translation adjustments (V) | 3 242 725.00 | | 3 242 725.00 | 3 242 725.00 |
CO Grand total (0 to V) | 34 757 126.00 | 15 202 520.00 | 19 554 605.00 | 34 757 126.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 211 000.00 | 1 211 000.00 | | 1 211 000.00 |
DH Retained earnings | -16 725 737.00 | -16 530 573.00 | | -16 725 737.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -85 993.00 | -195 163.00 | | -85 993.00 |
DK Regulated provisions | 14 083 056.00 | 13 871 769.00 | | 14 083 056.00 |
DL TOTAL (I) | -1 517 674.00 | -1 642 967.00 | | -1 517 674.00 |
DU Loans and Debts from Credit Institutions (3) | 15 157 132.00 | 16 227 926.00 | | 15 157 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 905 676.00 | 5 638 289.00 | | 5 905 676.00 |
DX Trade payables and related accounts | 3 520.00 | | | 3 520.00 |
DY Tax and social security liabilities | 258.00 | 261.00 | | 258.00 |
EB Prepaid income (2) | 5 691.00 | 5 606.00 | | 5 691.00 |
EC TOTAL (IV) | 21 072 279.00 | 21 872 083.00 | | 21 072 279.00 |
EE Grand total (I to V) | 19 554 605.00 | 20 229 115.00 | | 19 554 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 371 806.00 | |
FJ Net sales | | | 2 371 806.00 | |
FR Total operating income (I) | | | 2 371 806.00 | |
FW Other purchases and external expenses | | | 4 816.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 488 011.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 493 539.00 | |
GG - OPERATING RESULT (I - II) | | | 878 267.00 | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 518 970.00 | |
GS Negative differences of foreign exchange | | | 234 003.00 | |
GU Total financial expenses (VI) | | | 752 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -752 973.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 125 293.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 211 287.00 | 211 287.00 | | 211 287.00 |
HH Total exceptional expenses (VIII) | 211 287.00 | 211 287.00 | | 211 287.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -211 287.00 | -211 287.00 | | -211 287.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 371 806.00 | 2 230 330.00 | | 2 371 806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 457 800.00 | 2 425 493.00 | | 2 457 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -85 993.00 | -195 163.00 | | -85 993.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 871 769.00 | 211 287.00 | | 13 871 769.00 |
7C Grand total | 13 871 769.00 | 211 287.00 | | 13 871 769.00 |
