| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 99 980 344.00 | 3 593 969.00 | 96 386 375.00 | 99 980 344.00 |
BJ TOTAL (I) | 99 980 344.00 | 3 593 969.00 | 96 386 375.00 | 99 980 344.00 |
BX Customers and related accounts | 68 437.00 | | 68 437.00 | 68 437.00 |
BZ Other receivables | 6 731.00 | | 6 731.00 | 6 731.00 |
CF Cash and cash equivalents | 13 155.00 | | 13 155.00 | 13 155.00 |
CH Prepaid expenses | 1 914 134.00 | | 1 914 134.00 | 1 914 134.00 |
CJ TOTAL (II) | 2 002 457.00 | | 2 002 457.00 | 2 002 457.00 |
CO Grand total (0 to V) | 101 982 801.00 | 3 593 969.00 | 98 388 832.00 | 101 982 801.00 |
| |
| 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 | -333 901.00 | -116 009.00 | | -333 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 595 770.00 | -217 892.00 | | -1 595 770.00 |
DK Regulated provisions | 1 706 359.00 | 97 002.00 | | 1 706 359.00 |
DL TOTAL (I) | -222 312.00 | -235 898.00 | | -222 312.00 |
DU Loans and Debts from Credit Institutions (3) | 98 590 750.00 | 122 531 658.00 | | 98 590 750.00 |
DX Trade payables and related accounts | 5 235.00 | 24 000.00 | | 5 235.00 |
EA Other liabilities | 15 159.00 | 137 054.00 | | 15 159.00 |
EC TOTAL (IV) | 98 611 144.00 | 122 692 712.00 | | 98 611 144.00 |
EE Grand total (I to V) | 98 388 832.00 | 122 456 814.00 | | 98 388 832.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 6 246 102.00 | 6 246 102.00 | |
FJ Net sales | | 6 246 102.00 | 6 246 102.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 6 246 102.00 | |
FW Other purchases and external expenses | | | 185 151.00 | |
FX Taxes, duties, and similar payments | | | -126.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 389 661.00 | |
GF Total Operating Expenses (II) | | | 3 574 685.00 | |
GG - OPERATING RESULT (I - II) | | | 2 671 417.00 | |
GR Interest and similar expenses | | | 2 657 830.00 | |
GU Total financial expenses (VI) | | | 2 657 830.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 657 830.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 609 357.00 | 97 002.00 | | 1 609 357.00 |
HH Total exceptional expenses (VIII) | 1 609 357.00 | 97 002.00 | | 1 609 357.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 609 357.00 | -97 002.00 | | -1 609 357.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 246 102.00 | 1 255 817.00 | | 6 246 102.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 841 872.00 | 1 473 709.00 | | 7 841 872.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 595 770.00 | -217 892.00 | | -1 595 770.00 |
| |
| 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 | 99 980 344.00 | | | 99 980 344.00 |
I4 DECREASES Grand Total | | | 99 980 344.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 99 980 344.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 99 980 344.00 | | | 99 980 344.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 204 308.00 | 3 389 661.00 | | 204 308.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 204 308.00 | 3 389 661.00 | | 204 308.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 97 002.00 | 1 609 357.00 | | 97 002.00 |
7C Grand total | 97 002.00 | 1 609 357.00 | | 97 002.00 |
| |
| 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 | 5 235.00 | 5 235.00 | | 5 235.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 900.00 | 16 900.00 | | 16 900.00 |
UX Other trade receivables | 68 437.00 | 68 437.00 | | 68 437.00 |
VB VAT | 4 872.00 | 4 872.00 | | 4 872.00 |
VH Loans with a maturity of more than one year at origin | 98 590 750.00 | 3 696 257.00 | 14 160 980.00 | 98 590 750.00 |
VK Loans repaid during the year | 23 899 767.00 | | | 23 899 767.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 118.00 | 118.00 | | 118.00 |
VS Prepaid expenses | 1 914 134.00 | 125 278.00 | 1 788 856.00 | 1 914 134.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 987 562.00 | 198 706.00 | 1 788 856.00 | 1 987 562.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 612 885.00 | 3 718 392.00 | 14 160 980.00 | 98 612 885.00 |
