| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 90 800 655.00 | 28 160 814.00 | 62 639 841.00 | 90 800 655.00 |
BH Other financial assets | 14 054 246.00 | | 14 054 246.00 | 14 054 246.00 |
BJ TOTAL (I) | 104 854 901.00 | 28 160 814.00 | 76 694 087.00 | 104 854 901.00 |
BZ Other receivables | 923 265.00 | | 923 265.00 | 923 265.00 |
CF Cash and cash equivalents | 313 462.00 | | 313 462.00 | 313 462.00 |
CJ TOTAL (II) | 1 236 727.00 | | 1 236 727.00 | 1 236 727.00 |
CO Grand total (0 to V) | 106 091 628.00 | 28 160 814.00 | 77 930 814.00 | 106 091 628.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -44 520 746.00 | -40 650 345.00 | | -44 520 746.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 466 262.00 | -3 870 401.00 | | -2 466 262.00 |
DK Regulated provisions | 34 863 861.00 | 33 590 316.00 | | 34 863 861.00 |
DL TOTAL (I) | -12 123 048.00 | -10 930 330.00 | | -12 123 048.00 |
DU Loans and Debts from Credit Institutions (3) | 33 359 017.00 | 37 905 782.00 | | 33 359 017.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 690 235.00 | 54 008 206.00 | | 56 690 235.00 |
DY Tax and social security liabilities | 258.00 | 261.00 | | 258.00 |
EA Other liabilities | 4 353.00 | 2 160.00 | | 4 353.00 |
EC TOTAL (IV) | 90 053 862.00 | 91 916 409.00 | | 90 053 862.00 |
EE Grand total (I to V) | 77 930 814.00 | 80 986 079.00 | | 77 930 814.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 5 313 177.00 | 5 313 177.00 | |
FJ Net sales | | 5 313 177.00 | 5 313 177.00 | |
FR Total operating income (I) | | | 5 313 177.00 | |
FW Other purchases and external expenses | | | 12 890.00 | |
FX Taxes, duties, and similar payments | | | 2 134.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 540 033.00 | |
GF Total Operating Expenses (II) | | | 4 555 057.00 | |
GG - OPERATING RESULT (I - II) | | | 758 120.00 | |
GK Income from other securities and fixed asset receivables | | | 505 094.00 | |
GP Total financial income (V) | | | 505 094.00 | |
GR Interest and similar expenses | | | 2 455 931.00 | |
GU Total financial expenses (VI) | | | 2 455 931.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 950 837.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 192 718.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 2 490 340.00 | | |
HH Total exceptional expenses (VIII) | 1 273 545.00 | 2 490 340.00 | | 1 273 545.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 273 545.00 | -2 490 340.00 | | -1 273 545.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 818 270.00 | 5 692 726.00 | | 5 818 270.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 284 532.00 | 9 563 127.00 | | 8 284 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 466 262.00 | -3 870 401.00 | | -2 466 262.00 |
| |
| 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 | 103 366 520.00 | | 1 488 382.00 | 103 366 520.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 054 246.00 | |
I4 DECREASES Grand Total | | | 104 854 901.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 90 800 655.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 90 800 655.00 | | | 90 800 655.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 565 865.00 | | 1 488 382.00 | 12 565 865.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 620 782.00 | 4 540 033.00 | | 23 620 782.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 620 782.00 | 4 540 033.00 | | 23 620 782.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 33 590 316.00 | 1 273 545.00 | | 33 590 316.00 |
7C Grand total | 33 590 316.00 | 1 273 545.00 | | 33 590 316.00 |
| |
| 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 | 56 690 235.00 | 435 451.00 | | 56 690 235.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 353.00 | 4 353.00 | | 4 353.00 |
UT Other financial assets | 14 054 246.00 | 482 706.00 | 13 571 541.00 | 14 054 246.00 |
VB VAT | 2 905.00 | 2 905.00 | | 2 905.00 |
VG Loans with a maturity of up to one year at origin | 182 425.00 | 182 425.00 | | 182 425.00 |
VH Loans with a maturity of more than one year at origin | 33 176 592.00 | 4 739 081.00 | 21 477 120.00 | 33 176 592.00 |
VJ Loans taken out during the year | 3 277 057.00 | | | 3 277 057.00 |
VK Loans repaid during the year | 5 141 794.00 | | | 5 141 794.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 920 360.00 | 920 360.00 | | 920 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 977 511.00 | 1 405 970.00 | 13 571 541.00 | 14 977 511.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 053 862.00 | 5 361 568.00 | 21 477 120.00 | 90 053 862.00 |
