| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 195 602 382.00 | 97 935 165.00 | 97 667 217.00 | 195 602 382.00 |
BJ TOTAL (I) | 195 602 382.00 | 97 935 165.00 | 97 667 217.00 | 195 602 382.00 |
BX Customers and related accounts | 104 096.00 | | 104 096.00 | 104 096.00 |
BZ Other receivables | 18 983.00 | | 18 983.00 | 18 983.00 |
CF Cash and cash equivalents | 1 623 648.00 | | 1 623 648.00 | 1 623 648.00 |
CJ TOTAL (II) | 1 746 726.00 | | 1 746 726.00 | 1 746 726.00 |
CO Grand total (0 to V) | 197 349 108.00 | 97 935 165.00 | 99 413 943.00 | 197 349 108.00 |
| |
| 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 | -49 703 460.00 | -33 771 402.00 | | -49 703 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 834 995.00 | -15 932 057.00 | | -13 834 995.00 |
DL TOTAL (I) | -63 537 454.00 | -49 702 460.00 | | -63 537 454.00 |
DU Loans and Debts from Credit Institutions (3) | 58 827 997.00 | 75 293 511.00 | | 58 827 997.00 |
DV Miscellaneous Loans and Financial Debts (4) | 103 024 145.00 | 96 041 282.00 | | 103 024 145.00 |
DX Trade payables and related accounts | 2 970.00 | 2 796.00 | | 2 970.00 |
DY Tax and social security liabilities | 758.00 | 258.00 | | 758.00 |
EC TOTAL (IV) | 161 855 870.00 | 171 337 848.00 | | 161 855 870.00 |
ED (V) | 1 095 528.00 | 2 738 686.00 | | 1 095 528.00 |
EE Grand total (I to V) | 99 413 943.00 | 124 374 074.00 | | 99 413 943.00 |
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 | | 19 205 039.00 | 19 205 039.00 | |
FJ Net sales | | 19 205 039.00 | 19 205 039.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 19 205 039.00 | |
FW Other purchases and external expenses | | | 42 837.00 | |
FX Taxes, duties, and similar payments | | | 2 757.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 450 298.00 | |
GF Total Operating Expenses (II) | | | 24 495 892.00 | |
GG - OPERATING RESULT (I - II) | | | -5 290 853.00 | |
GN Positive exchange differences | | | 444 873.00 | |
GP Total financial income (V) | | | 444 873.00 | |
GR Interest and similar expenses | | | 8 989 015.00 | |
GU Total financial expenses (VI) | | | 8 989 015.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 544 142.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 834 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 649 912.00 | 19 560 991.00 | | 19 649 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 484 907.00 | 35 493 048.00 | | 33 484 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 834 995.00 | -15 932 057.00 | | -13 834 995.00 |
| |
| 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 | 195 602 382.00 | | | 195 602 382.00 |
I4 DECREASES Grand Total | | | 195 602 382.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 195 602 382.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 195 602 382.00 | | | 195 602 382.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 73 484 868.00 | 24 450 298.00 | | 73 484 868.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 484 868.00 | 24 450 298.00 | | 73 484 868.00 |
| |
| 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 | 103 024 145.00 | 229 001.00 | 17 183 914.00 | 103 024 145.00 |
8B Suppliers and Related Accounts | 2 970.00 | 2 970.00 | | 2 970.00 |
UX Other trade receivables | 104 096.00 | 104 096.00 | | 104 096.00 |
VB VAT | 17 079.00 | 17 079.00 | | 17 079.00 |
VG Loans with a maturity of up to one year at origin | 239 949.00 | 239 949.00 | | 239 949.00 |
VH Loans with a maturity of more than one year at origin | 58 588 049.00 | 17 144 281.00 | 41 443 768.00 | 58 588 049.00 |
VJ Loans taken out during the year | 6 954 156.00 | | | 6 954 156.00 |
VK Loans repaid during the year | 18 023 553.00 | | | 18 023 553.00 |
VQ Other Taxes, Duties, and Similar Debts | 758.00 | 758.00 | | 758.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 904.00 | 1 904.00 | | 1 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 079.00 | 123 079.00 | | 123 079.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 161 855 870.00 | 17 616 959.00 | 58 627 682.00 | 161 855 870.00 |
