| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 220 978 398.00 | 40 749 931.00 | 180 228 467.00 | 220 978 398.00 |
BH Other financial assets | 28 108 128.00 | | 28 108 128.00 | 28 108 128.00 |
BJ TOTAL (I) | 249 086 527.00 | 40 749 931.00 | 208 336 595.00 | 249 086 527.00 |
BX Customers and related accounts | 1 300 460.00 | | 1 300 460.00 | 1 300 460.00 |
BZ Other receivables | 2 418.00 | | 2 418.00 | 2 418.00 |
CF Cash and cash equivalents | 120 431.00 | | 120 431.00 | 120 431.00 |
CJ TOTAL (II) | 1 423 309.00 | | 1 423 309.00 | 1 423 309.00 |
CO Grand total (0 to V) | 250 509 835.00 | 40 749 931.00 | 209 759 904.00 | 250 509 835.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -74 476 559.00 | -56 328 609.00 | | -74 476 559.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 660 418.00 | -18 147 951.00 | | -12 660 418.00 |
DK Regulated provisions | 78 392 593.00 | 66 899 654.00 | | 78 392 593.00 |
DL TOTAL (I) | -8 724 384.00 | -7 556 905.00 | | -8 724 384.00 |
DU Loans and Debts from Credit Institutions (3) | 188 102 574.00 | 196 220 887.00 | | 188 102 574.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 366 948.00 | 23 683 887.00 | | 30 366 948.00 |
DX Trade payables and related accounts | 14 508.00 | 14 508.00 | | 14 508.00 |
DY Tax and social security liabilities | 258.00 | 261.00 | | 258.00 |
EC TOTAL (IV) | 218 484 288.00 | 219 919 543.00 | | 218 484 288.00 |
EE Grand total (I to V) | 209 759 904.00 | 212 362 637.00 | | 209 759 904.00 |
EG Accrued income and payables due within one year | 13 148 069.00 | 12 648 377.00 | | 13 148 069.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 16 065 008.00 | 16 065 008.00 | |
FJ Net sales | | 16 065 008.00 | 16 065 008.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 16 065 008.00 | |
FW Other purchases and external expenses | | | 16 046.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 821 546.00 | |
GF Total Operating Expenses (II) | | | 9 838 303.00 | |
GG - OPERATING RESULT (I - II) | | | 6 226 706.00 | |
GL Other interest and similar income | | | 699 535.00 | |
GP Total financial income (V) | | | 699 535.00 | |
GR Interest and similar expenses | | | 8 093 719.00 | |
GU Total financial expenses (VI) | | | 8 093 719.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 394 184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 167 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 492 939.00 | 15 954 110.00 | | 11 492 939.00 |
HH Total exceptional expenses (VIII) | 11 492 939.00 | 15 954 110.00 | | 11 492 939.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 492 939.00 | -15 954 110.00 | | -11 492 939.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 764 544.00 | 15 356 400.00 | | 16 764 544.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 424 961.00 | 33 504 351.00 | | 29 424 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 660 418.00 | -18 147 951.00 | | -12 660 418.00 |
| |
| 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 | 242 026 310.00 | 7 060 216.00 | | 242 026 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 108 128.00 | |
I4 DECREASES Grand Total | | | 249 086 527.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 220 978 398.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 220 978 398.00 | | | 220 978 398.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 047 912.00 | 7 060 216.00 | | 21 047 912.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 928 385.00 | 9 821 546.00 | | 30 928 385.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 928 385.00 | 9 821 546.00 | | 30 928 385.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 66 899 654.00 | 11 492 939.00 | | 66 899 654.00 |
7C Grand total | 66 899 654.00 | 11 492 939.00 | | 66 899 654.00 |
UJ - Exceptional | | | 11 492 939.00 | |
| |
| 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 | 2 209 784.00 | | | 2 209 784.00 |
8B Suppliers and Related Accounts | 14 508.00 | 14 508.00 | | 14 508.00 |
UT Other financial assets | 28 108 128.00 | | 28 108 128.00 | 28 108 128.00 |
UX Other trade receivables | 1 300 460.00 | 1 300 460.00 | | 1 300 460.00 |
VB VAT | 2 418.00 | 2 418.00 | | 2 418.00 |
VH Loans with a maturity of more than one year at origin | 188 102 574.00 | 13 133 303.00 | 54 276 002.00 | 188 102 574.00 |
VI Group and Associates | 28 157 164.00 | | | 28 157 164.00 |
VJ Loans taken out during the year | 3 649 518.00 | | | 3 649 518.00 |
VK Loans repaid during the year | 11 885 249.00 | | | 11 885 249.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 411 006.00 | 1 302 878.00 | 28 108 128.00 | 29 411 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 484 288.00 | 13 148 069.00 | 54 276 002.00 | 218 484 288.00 |
