| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 72 322 873.00 | 46 221 760.00 | 26 101 113.00 | 72 322 873.00 |
BH Other financial assets | 1 364 406.00 | | 1 364 406.00 | 1 364 406.00 |
BJ TOTAL (I) | 73 687 279.00 | 46 221 760.00 | 27 465 519.00 | 73 687 279.00 |
BX Customers and related accounts | 121 392.00 | | 121 392.00 | 121 392.00 |
BZ Other receivables | 1 180.00 | | 1 180.00 | 1 180.00 |
CF Cash and cash equivalents | 4 917.00 | | 4 917.00 | 4 917.00 |
CH Prepaid expenses | 1 032 895.00 | | 1 032 895.00 | 1 032 895.00 |
CJ TOTAL (II) | 1 160 383.00 | | 1 160 383.00 | 1 160 383.00 |
CO Grand total (0 to V) | 74 847 662.00 | 46 221 760.00 | 28 625 902.00 | 74 847 662.00 |
CP Shares due in less than one year | 339 709.00 | | | 339 709.00 |
CR Shares due in more than one year | 785 472.00 | | | 785 472.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 388 460.00 | 4 388 460.00 | | 4 388 460.00 |
DH Retained earnings | -2 036 998.00 | -1 674 863.00 | | -2 036 998.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -387 286.00 | -362 136.00 | | -387 286.00 |
DL TOTAL (I) | 1 964 176.00 | 2 351 462.00 | | 1 964 176.00 |
DU Loans and Debts from Credit Institutions (3) | 22 823 426.00 | 28 193 644.00 | | 22 823 426.00 |
DX Trade payables and related accounts | 5 534.00 | 896.00 | | 5 534.00 |
DY Tax and social security liabilities | 258.00 | 261.00 | | 258.00 |
EA Other liabilities | 6 677.00 | 6 897.00 | | 6 677.00 |
EB Prepaid income (2) | 3 825 832.00 | 4 729 125.00 | | 3 825 832.00 |
EC TOTAL (IV) | 26 661 727.00 | 32 930 823.00 | | 26 661 727.00 |
EE Grand total (I to V) | 28 625 902.00 | 35 282 284.00 | | 28 625 902.00 |
EG Accrued income and payables due within one year | 6 303 395.00 | 6 305 342.00 | | 6 303 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 7 304 131.00 | 7 304 131.00 | |
FJ Net sales | | | 7 304 131.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 7 304 131.00 | |
FW Other purchases and external expenses | | | 261 494.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 063 049.00 | |
GE Other Expenses | | | 350 994.00 | |
GF Total Operating Expenses (II) | | | 6 676 246.00 | |
GG - OPERATING RESULT (I - II) | | | 627 885.00 | |
GR Interest and similar expenses | | | 1 015 473.00 | |
GU Total financial expenses (VI) | | | 1 015 473.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 015 473.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -387 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 303.00 | | | 303.00 |
HD Total exceptional income (VII) | 303.00 | | | 303.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 303.00 | | | 303.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 304 434.00 | 7 512 618.00 | | 7 304 434.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 691 720.00 | 7 874 754.00 | | 7 691 720.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -387 286.00 | -362 136.00 | | -387 286.00 |
| |
| 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 | 74 038 492.00 | | | 74 038 492.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 351 213.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 351 213.00 | 1 364 406.00 | |
I4 DECREASES Grand Total | | 351 213.00 | 73 687 279.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 72 322 873.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 72 322 873.00 | | | 72 322 873.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 715 619.00 | | | 1 715 619.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 158 711.00 | 6 063 049.00 | | 40 158 711.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 158 711.00 | 6 063 049.00 | | 40 158 711.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 5 534.00 | 5 534.00 | | 5 534.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 677.00 | 6 677.00 | | 6 677.00 |
8L Deferred income | 3 825 832.00 | 907 671.00 | 2 918 161.00 | 3 825 832.00 |
UT Other financial assets | 1 364 406.00 | 339 709.00 | 1 024 697.00 | 1 364 406.00 |
UX Other trade receivables | 121 392.00 | 121 392.00 | | 121 392.00 |
VB VAT | 922.00 | 922.00 | | 922.00 |
VH Loans with a maturity of more than one year at origin | 22 823 426.00 | 5 383 255.00 | 17 440 171.00 | 22 823 426.00 |
VK Loans repaid during the year | 5 366 206.00 | | | 5 366 206.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 258.00 | 258.00 | | 258.00 |
VS Prepaid expenses | 1 032 895.00 | 247 423.00 | 785 472.00 | 1 032 895.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 519 873.00 | 709 704.00 | 1 810 169.00 | 2 519 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 661 727.00 | 6 303 395.00 | 20 358 332.00 | 26 661 727.00 |
