| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 32 965 116.00 | 27 344 624.00 | 5 620 491.00 | 32 965 116.00 |
BJ TOTAL (I) | 32 965 116.00 | 27 344 624.00 | 5 620 491.00 | 32 965 116.00 |
BX Customers and related accounts | 480 578.00 | | 480 578.00 | 480 578.00 |
BZ Other receivables | 1 250.00 | | 1 250.00 | 1 250.00 |
CF Cash and cash equivalents | 36 423.00 | | 36 423.00 | 36 423.00 |
CH Prepaid expenses | 140 076.00 | | 140 076.00 | 140 076.00 |
CJ TOTAL (II) | 658 328.00 | | 658 328.00 | 658 328.00 |
CO Grand total (0 to V) | 33 623 443.00 | 27 344 624.00 | 6 278 819.00 | 33 623 443.00 |
CR Shares due in more than one year | 56 640.00 | | | 56 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 460 000.00 | 2 460 000.00 | | 2 460 000.00 |
DH Retained earnings | -5 908 158.00 | -7 076 682.00 | | -5 908 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 263 372.00 | 1 168 524.00 | | 1 263 372.00 |
DK Regulated provisions | 2 284 998.00 | 3 531 635.00 | | 2 284 998.00 |
DL TOTAL (I) | 100 212.00 | 83 477.00 | | 100 212.00 |
DU Loans and Debts from Credit Institutions (3) | 4 802 329.00 | 7 203 494.00 | | 4 802 329.00 |
DX Trade payables and related accounts | 4 806.00 | 4 984.00 | | 4 806.00 |
DY Tax and social security liabilities | 269.00 | 261.00 | | 269.00 |
EB Prepaid income (2) | 1 371 203.00 | 1 991 128.00 | | 1 371 203.00 |
EC TOTAL (IV) | 6 178 607.00 | 9 199 867.00 | | 6 178 607.00 |
EE Grand total (I to V) | 6 278 819.00 | 9 283 344.00 | | 6 278 819.00 |
EG Accrued income and payables due within one year | 3 774 997.00 | 4 388 124.00 | | 3 774 997.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 3 277 378.00 | 3 277 378.00 | |
FJ Net sales | | 3 277 378.00 | 3 277 378.00 | |
FR Total operating income (I) | | | 3 277 378.00 | |
FW Other purchases and external expenses | | | 114 239.00 | |
FX Taxes, duties, and similar payments | | | 721.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 914 384.00 | |
GF Total Operating Expenses (II) | | | 3 029 345.00 | |
GG - OPERATING RESULT (I - II) | | | 248 034.00 | |
GR Interest and similar expenses | | | 231 299.00 | |
GU Total financial expenses (VI) | | | 231 299.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -231 299.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 246 637.00 | 1 246 637.00 | | 1 246 637.00 |
HD Total exceptional income (VII) | 1 246 637.00 | 1 246 637.00 | | 1 246 637.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 246 637.00 | 1 246 637.00 | | 1 246 637.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 524 016.00 | 4 524 016.00 | | 4 524 016.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 260 644.00 | 3 355 492.00 | | 3 260 644.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 263 372.00 | 1 168 524.00 | | 1 263 372.00 |
| |
| 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 | 32 965 116.00 | | | 32 965 116.00 |
I4 DECREASES Grand Total | | | 32 965 116.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 965 116.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 965 116.00 | | | 32 965 116.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 430 240.00 | 2 914 384.00 | | 24 430 240.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 430 240.00 | 2 914 384.00 | | 24 430 240.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 531 635.00 | | 1 246 637.00 | 3 531 635.00 |
7C Grand total | 3 531 635.00 | | 1 246 637.00 | 3 531 635.00 |
| |
| 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 | 4 806.00 | 4 806.00 | | 4 806.00 |
8L Deferred income | 1 371 203.00 | 1 351 086.00 | 20 117.00 | 1 371 203.00 |
UX Other trade receivables | 480 578.00 | 480 578.00 | | 480 578.00 |
VB VAT | 1 250.00 | 1 250.00 | | 1 250.00 |
VG Loans with a maturity of up to one year at origin | 35 345.00 | 35 345.00 | | 35 345.00 |
VH Loans with a maturity of more than one year at origin | 4 766 984.00 | 2 383 492.00 | 2 383 492.00 | 4 766 984.00 |
VK Loans repaid during the year | 2 383 492.00 | | | 2 383 492.00 |
VQ Other Taxes, Duties, and Similar Debts | 269.00 | 269.00 | | 269.00 |
VS Prepaid expenses | 140 076.00 | 83 436.00 | 56 640.00 | 140 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 621 905.00 | 565 265.00 | 56 640.00 | 621 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 178 607.00 | 3 774 997.00 | 2 403 609.00 | 6 178 607.00 |
