| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 43 357 410.00 | 26 291 451.00 | 17 065 958.00 | 43 357 410.00 |
BJ TOTAL (I) | 43 357 410.00 | 26 291 451.00 | 17 065 958.00 | 43 357 410.00 |
BX Customers and related accounts | 1 066 716.00 | | 1 066 716.00 | 1 066 716.00 |
BZ Other receivables | 1 619 098.00 | | 1 619 098.00 | 1 619 098.00 |
CF Cash and cash equivalents | 75 159.00 | | 75 159.00 | 75 159.00 |
CJ TOTAL (II) | 2 760 972.00 | | 2 760 972.00 | 2 760 972.00 |
CO Grand total (0 to V) | 46 118 382.00 | 26 291 451.00 | 19 826 930.00 | 46 118 382.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 175 091.00 | 3 175 091.00 | | 3 175 091.00 |
DH Retained earnings | -7 062 989.00 | -7 303 342.00 | | -7 062 989.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 816 143.00 | 240 353.00 | | 816 143.00 |
DK Regulated provisions | 4 786 926.00 | 6 289 045.00 | | 4 786 926.00 |
DL TOTAL (I) | 1 715 172.00 | 2 401 147.00 | | 1 715 172.00 |
DU Loans and Debts from Credit Institutions (3) | 16 087 116.00 | 19 822 990.00 | | 16 087 116.00 |
DX Trade payables and related accounts | 5 655.00 | 5 549.00 | | 5 655.00 |
DY Tax and social security liabilities | 257.00 | 260.00 | | 257.00 |
EB Prepaid income (2) | 2 018 731.00 | 2 352 583.00 | | 2 018 731.00 |
EC TOTAL (IV) | 18 111 759.00 | 22 181 382.00 | | 18 111 759.00 |
EE Grand total (I to V) | 19 826 930.00 | 24 582 529.00 | | 19 826 930.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 600 714.00 | 4 600 714.00 | |
FJ Net sales | | 4 600 714.00 | 4 600 714.00 | |
FQ Other income | | | 18 486.00 | |
FR Total operating income (I) | | | 4 619 200.00 | |
FW Other purchases and external expenses | | | 9 389.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 335 741.00 | |
GE Other Expenses | | | 241.00 | |
GF Total Operating Expenses (II) | | | 4 346 082.00 | |
GG - OPERATING RESULT (I - II) | | | 273 119.00 | |
GR Interest and similar expenses | | | 530 987.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 530 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -530 987.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -257 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 502 118.00 | 848 205.00 | | 1 502 118.00 |
HD Total exceptional income (VII) | 1 502 118.00 | 848 205.00 | | 1 502 118.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 502 118.00 | 848 205.00 | | 1 502 118.00 |
HK Income tax | 428 106.00 | 235 845.00 | | 428 106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 121 319.00 | 5 466 044.00 | | 6 121 319.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 305 176.00 | 5 225 691.00 | | 5 305 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 816 143.00 | 240 353.00 | | 816 143.00 |
| |
| 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 | 43 357 410.00 | | | 43 357 410.00 |
I4 DECREASES Grand Total | | | 43 357 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 357 410.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 357 410.00 | | | 43 357 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 955 711.00 | 4 335 741.00 | | 21 955 711.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 955 711.00 | 4 335 741.00 | | 21 955 711.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 289 045.00 | | 1 502 118.00 | 6 289 045.00 |
7C Grand total | 6 289 045.00 | | 1 502 118.00 | 6 289 045.00 |
| |
| 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 | 5 655.00 | 5 655.00 | | 5 655.00 |
8L Deferred income | 2 018 731.00 | 1 044 996.00 | 973 735.00 | 2 018 731.00 |
UX Other trade receivables | 1 066 716.00 | 1 066 716.00 | | 1 066 716.00 |
VB VAT | 2 449.00 | 2 449.00 | | 2 449.00 |
VC Group and associates | 1 616 649.00 | | 1 616 649.00 | 1 616 649.00 |
VH Loans with a maturity of more than one year at origin | 16 087 116.00 | 3 877 472.00 | 12 209 644.00 | 16 087 116.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 685 813.00 | 1 069 165.00 | 1 616 649.00 | 2 685 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 111 759.00 | 4 928 380.00 | 13 183 379.00 | 18 111 759.00 |
