| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 40 155 201.00 | 8 889 915.00 | 31 265 286.00 | 40 155 201.00 |
BH Other financial assets | 4 908 368.00 | | 4 908 368.00 | 4 908 368.00 |
BJ TOTAL (I) | 45 063 569.00 | 8 889 915.00 | 36 173 654.00 | 45 063 569.00 |
BX Customers and related accounts | 669 551.00 | | 669 551.00 | 669 551.00 |
BZ Other receivables | 2 146.00 | | 2 146.00 | 2 146.00 |
CF Cash and cash equivalents | 2 935.00 | | 2 935.00 | 2 935.00 |
CJ TOTAL (II) | 674 632.00 | | 674 632.00 | 674 632.00 |
CN Currency translation adjustments (V) | 3 975 945.00 | | 3 975 945.00 | 3 975 945.00 |
CO Grand total (0 to V) | 49 714 146.00 | 8 889 915.00 | 40 824 231.00 | 49 714 146.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -15 748 218.00 | -13 251 902.00 | | -15 748 218.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 707 080.00 | -2 496 316.00 | | -1 707 080.00 |
DK Regulated provisions | 14 114 165.00 | 12 532 155.00 | | 14 114 165.00 |
DL TOTAL (I) | -3 340 134.00 | -3 215 063.00 | | -3 340 134.00 |
DU Loans and Debts from Credit Institutions (3) | 26 984 438.00 | 28 827 869.00 | | 26 984 438.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 999 064.00 | 15 358 289.00 | | 16 999 064.00 |
DX Trade payables and related accounts | 2 790.00 | 2 760.00 | | 2 790.00 |
DY Tax and social security liabilities | 258.00 | 261.00 | | 258.00 |
EA Other liabilities | 177 815.00 | 167 290.00 | | 177 815.00 |
EC TOTAL (IV) | 44 164 364.00 | 44 356 469.00 | | 44 164 364.00 |
EE Grand total (I to V) | 40 824 231.00 | 41 141 406.00 | | 40 824 231.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 3 736 098.00 | 3 736 098.00 | |
FJ Net sales | | 3 736 098.00 | 3 736 098.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 736 099.00 | |
FW Other purchases and external expenses | | | 8 593.00 | |
FX Taxes, duties, and similar payments | | | 2 134.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 007 760.00 | |
GF Total Operating Expenses (II) | | | 2 018 487.00 | |
GG - OPERATING RESULT (I - II) | | | 1 717 612.00 | |
GL Other interest and similar income | | | 123 058.00 | |
GP Total financial income (V) | | | 123 058.00 | |
GR Interest and similar expenses | | | 1 499 892.00 | |
GS Negative differences of foreign exchange | | | 381 306.00 | |
GU Total financial expenses (VI) | | | 1 881 198.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 758 141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 528.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 582 010.00 | 2 333 357.00 | | 1 582 010.00 |
HH Total exceptional expenses (VIII) | 1 582 010.00 | 2 333 357.00 | | 1 582 010.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 582 010.00 | -2 333 357.00 | | -1 582 010.00 |
HK Income tax | 84 542.00 | 99 120.00 | | 84 542.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 859 156.00 | 3 963 441.00 | | 3 859 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 566 237.00 | 6 459 757.00 | | 5 566 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 707 080.00 | -2 496 316.00 | | -1 707 080.00 |
| |
| 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 | 44 247 465.00 | | 816 105.00 | 44 247 465.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 908 368.00 | |
I4 DECREASES Grand Total | | | 45 063 569.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 155 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 155 201.00 | | | 40 155 201.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 092 263.00 | | 816 105.00 | 4 092 263.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 882 155.00 | 2 007 760.00 | | 6 882 155.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 882 155.00 | 2 007 760.00 | | 6 882 155.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 532 155.00 | 1 582 010.00 | | 12 532 155.00 |
7C Grand total | 12 532 155.00 | 1 582 010.00 | | 12 532 155.00 |
UJ - Exceptional | | 1 582 010.00 | | |
| |
| 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 | 16 999 064.00 | 178 664.00 | | 16 999 064.00 |
8B Suppliers and Related Accounts | 2 790.00 | 2 790.00 | | 2 790.00 |
8K Other liabilities (including liabilities related to repo transactions) | 177 815.00 | 177 815.00 | | 177 815.00 |
UT Other financial assets | 4 908 368.00 | 4 908 368.00 | | 4 908 368.00 |
UX Other trade receivables | 669 551.00 | 669 551.00 | | 669 551.00 |
VB VAT | 2 146.00 | 2 146.00 | | 2 146.00 |
VG Loans with a maturity of up to one year at origin | 124 095.00 | 124 095.00 | | 124 095.00 |
VH Loans with a maturity of more than one year at origin | 26 860 343.00 | 3 217 176.00 | 13 589 999.00 | 26 860 343.00 |
VJ Loans taken out during the year | 1 927 758.00 | | | 1 927 758.00 |
VK Loans repaid during the year | 2 977 478.00 | | | 2 977 478.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 580 065.00 | 5 580 065.00 | | 5 580 065.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 164 364.00 | 3 700 798.00 | 13 589 999.00 | 44 164 364.00 |
