| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 82 368 284.00 | 68 400 236.00 | 13 968 048.00 | 82 368 284.00 |
BJ TOTAL (I) | 82 368 284.00 | 68 400 236.00 | 13 968 048.00 | 82 368 284.00 |
BV Advances and down payments on orders | 52 118.00 | | 52 118.00 | 52 118.00 |
BZ Other receivables | 20 039 078.00 | | 20 039 078.00 | 20 039 078.00 |
CF Cash and cash equivalents | 15 620.00 | | 15 620.00 | 15 620.00 |
CH Prepaid expenses | 3 871 720.00 | | 3 871 720.00 | 3 871 720.00 |
CJ TOTAL (II) | 23 978 535.00 | | 23 978 535.00 | 23 978 535.00 |
CN Currency translation adjustments (V) | 14 782.00 | | 14 782.00 | 14 782.00 |
CO Grand total (0 to V) | 106 361 601.00 | 68 400 236.00 | 37 961 366.00 | 106 361 601.00 |
CR Shares due in more than one year | 2 322 949.00 | | | 2 322 949.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 956 571.00 | 23 956 571.00 | | 23 956 571.00 |
DH Retained earnings | -70 609 604.00 | -74 004 073.00 | | -70 609 604.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 531 711.00 | 3 394 469.00 | | 3 531 711.00 |
DK Regulated provisions | 13 138 582.00 | 13 138 582.00 | | 13 138 582.00 |
DL TOTAL (I) | -29 982 740.00 | -33 514 451.00 | | -29 982 740.00 |
DU Loans and Debts from Credit Institutions (3) | 7 842 870.00 | 8 934 068.00 | | 7 842 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 222 422.00 | 59 110 036.00 | | 56 222 422.00 |
DX Trade payables and related accounts | 59 290.00 | 57 680.00 | | 59 290.00 |
DY Tax and social security liabilities | 74 687.00 | 29 014.00 | | 74 687.00 |
EB Prepaid income (2) | 3 744 837.00 | 5 242 771.00 | | 3 744 837.00 |
EC TOTAL (IV) | 67 944 106.00 | 73 373 569.00 | | 67 944 106.00 |
ED (V) | | 20 395.00 | | |
EE Grand total (I to V) | 37 961 366.00 | 39 879 513.00 | | 37 961 366.00 |
EG Accrued income and payables due within one year | 5 981 109.00 | 5 591 640.00 | | 5 981 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 506 673.00 | | 10 506 673.00 | 10 506 673.00 |
FJ Net sales | 10 506 673.00 | | 10 506 673.00 | 10 506 673.00 |
FR Total operating income (I) | | | 10 506 673.00 | |
FW Other purchases and external expenses | | | 91 454.00 | |
FX Taxes, duties, and similar payments | | | 134 367.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 234 557.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 460 379.00 | |
GG - OPERATING RESULT (I - II) | | | 10 046 294.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 316 287.00 | |
GN Positive exchange differences | | | 16 262.00 | |
GP Total financial income (V) | | | 332 548.00 | |
GR Interest and similar expenses | | | 6 818 931.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 6 818 931.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 486 383.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 559 911.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 28 200.00 | 28 200.00 | | 28 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 839 221.00 | 10 927 329.00 | | 10 839 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 307 510.00 | 7 532 860.00 | | 7 307 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 531 711.00 | 3 394 469.00 | | 3 531 711.00 |
| |
| 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 | 82 368 284.00 | | | 82 368 284.00 |
I4 DECREASES Grand Total | | | 82 368 284.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 368 284.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 82 368 284.00 | | | 82 368 284.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 165 678.00 | 234 557.00 | | 68 165 678.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 68 165 678.00 | 234 557.00 | | 68 165 678.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 138 582.00 | | | 13 138 582.00 |
7C Grand total | 13 138 582.00 | | | 13 138 582.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 20 039 078.00 | 20 039 078.00 | | 20 039 078.00 |
VS Prepaid expenses | 3 871 720.00 | | | 3 871 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 910 798.00 | 21 587 849.00 | 2 322 949.00 | 23 910 798.00 |
