| |
| 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 | 10 897 675.00 | 29 257 526.00 | 40 155 201.00 |
BH Other financial assets | 5 463 363.00 | | 5 463 363.00 | 5 463 363.00 |
BJ TOTAL (I) | 45 618 564.00 | 10 897 675.00 | 34 720 889.00 | 45 618 564.00 |
BX Customers and related accounts | 682 725.00 | | 682 725.00 | 682 725.00 |
BZ Other receivables | 2 290.00 | | 2 290.00 | 2 290.00 |
CF Cash and cash equivalents | 2 872.00 | | 2 872.00 | 2 872.00 |
CJ TOTAL (II) | 687 887.00 | | 687 887.00 | 687 887.00 |
CN Currency translation adjustments (V) | 4 064 676.00 | | 4 064 676.00 | 4 064 676.00 |
CO Grand total (0 to V) | 50 371 128.00 | 10 897 675.00 | 39 473 452.00 | 50 371 128.00 |
| |
| 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 | -17 455 298.00 | -15 748 218.00 | | -17 455 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 062 167.00 | -1 707 080.00 | | -1 062 167.00 |
DK Regulated provisions | 15 074 868.00 | 14 114 165.00 | | 15 074 868.00 |
DL TOTAL (I) | -3 441 597.00 | -3 340 134.00 | | -3 441 597.00 |
DU Loans and Debts from Credit Institutions (3) | 24 319 956.00 | 26 984 438.00 | | 24 319 956.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 404 059.00 | 16 999 064.00 | | 18 404 059.00 |
DX Trade payables and related accounts | 2 880.00 | 2 790.00 | | 2 880.00 |
DY Tax and social security liabilities | 257.00 | 258.00 | | 257.00 |
EA Other liabilities | 187 897.00 | 177 815.00 | | 187 897.00 |
EC TOTAL (IV) | 42 915 049.00 | 44 164 364.00 | | 42 915 049.00 |
EE Grand total (I to V) | 39 473 452.00 | 40 824 231.00 | | 39 473 452.00 |
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 | | 3 927 959.00 | 3 927 959.00 | |
FJ Net sales | | 3 927 959.00 | 3 927 959.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 927 960.00 | |
FW Other purchases and external expenses | | | 9 153.00 | |
FX Taxes, duties, and similar payments | | | 2 256.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 007 760.00 | |
GF Total Operating Expenses (II) | | | 2 019 169.00 | |
GG - OPERATING RESULT (I - II) | | | 1 908 791.00 | |
GL Other interest and similar income | | | 137 641.00 | |
GP Total financial income (V) | | | 137 641.00 | |
GR Interest and similar expenses | | | 1 507 886.00 | |
GS Negative differences of foreign exchange | | | 560 499.00 | |
GU Total financial expenses (VI) | | | 2 068 385.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 930 744.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 953.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 960 703.00 | 1 582 010.00 | | 960 703.00 |
HH Total exceptional expenses (VIII) | 960 703.00 | 1 582 010.00 | | 960 703.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -960 703.00 | -1 582 010.00 | | -960 703.00 |
HK Income tax | 79 511.00 | 84 542.00 | | 79 511.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 065 601.00 | 3 859 156.00 | | 4 065 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 127 768.00 | 5 566 237.00 | | 5 127 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 062 167.00 | -1 707 080.00 | | -1 062 167.00 |
| |
| 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 | 45 063 569.00 | | 554 995.00 | 45 063 569.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 463 363.00 | |
I4 DECREASES Grand Total | | | 45 618 564.00 | |
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 | 4 908 368.00 | | 554 995.00 | 4 908 368.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 889 915.00 | 2 007 760.00 | | 8 889 915.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 889 915.00 | 2 007 760.00 | | 8 889 915.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 114 165.00 | 960 703.00 | | 14 114 165.00 |
7C Grand total | 14 114 165.00 | 960 703.00 | | 14 114 165.00 |
UJ - Exceptional | | 960 703.00 | | |
| |
| 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 | 18 404 059.00 | 192 509.00 | | 18 404 059.00 |
8B Suppliers and Related Accounts | 2 880.00 | 2 880.00 | | 2 880.00 |
8K Other liabilities (including liabilities related to repo transactions) | 187 897.00 | 187 897.00 | | 187 897.00 |
UT Other financial assets | 5 463 363.00 | 152 762.00 | 5 310 601.00 | 5 463 363.00 |
UX Other trade receivables | 682 725.00 | 682 725.00 | | 682 725.00 |
VB VAT | 2 290.00 | 2 290.00 | | 2 290.00 |
VG Loans with a maturity of up to one year at origin | 111 841.00 | 111 841.00 | | 111 841.00 |
VH Loans with a maturity of more than one year at origin | 24 208 114.00 | 3 365 034.00 | 14 221 383.00 | 24 208 114.00 |
VJ Loans taken out during the year | 1 391 150.00 | | | 1 391 150.00 |
VK Loans repaid during the year | 2 740 961.00 | | | 2 740 961.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 148 378.00 | 837 777.00 | 5 310 601.00 | 6 148 378.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 915 049.00 | 3 860 418.00 | 14 221 383.00 | 42 915 049.00 |
