| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 39 502 083.00 | 10 667 181.00 | 28 834 901.00 | 39 502 083.00 |
BJ TOTAL (I) | 39 502 083.00 | 10 667 181.00 | 28 834 901.00 | 39 502 083.00 |
BX Customers and related accounts | 897 203.00 | | 897 203.00 | 897 203.00 |
BZ Other receivables | 1 103.00 | | 1 103.00 | 1 103.00 |
CF Cash and cash equivalents | 2 235 011.00 | | 2 235 011.00 | 2 235 011.00 |
CJ TOTAL (II) | 3 133 317.00 | | 3 133 317.00 | 3 133 317.00 |
CO Grand total (0 to V) | 42 635 401.00 | 10 667 181.00 | 31 968 219.00 | 42 635 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 020 000.00 | 3 020 000.00 | | 3 020 000.00 |
DH Retained earnings | -7 262 635.00 | -4 688 654.00 | | -7 262 635.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 291 405.00 | -2 573 980.00 | | 291 405.00 |
DK Regulated provisions | 5 576 360.00 | 6 251 000.00 | | 5 576 360.00 |
DL TOTAL (I) | 1 625 130.00 | 2 008 364.00 | | 1 625 130.00 |
DU Loans and Debts from Credit Institutions (3) | 22 920 411.00 | 25 231 815.00 | | 22 920 411.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 416 707.00 | 8 240 694.00 | | 7 416 707.00 |
DX Trade payables and related accounts | 5 712.00 | 3 984.00 | | 5 712.00 |
DY Tax and social security liabilities | 257.00 | 257.00 | | 257.00 |
EC TOTAL (IV) | 30 343 089.00 | 33 476 751.00 | | 30 343 089.00 |
EE Grand total (I to V) | 31 968 219.00 | 35 485 115.00 | | 31 968 219.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 3 328 018.00 | |
FJ Net sales | | | 3 328 018.00 | |
FR Total operating income (I) | | | 3 328 018.00 | |
FW Other purchases and external expenses | | | 7 763.00 | |
FX Taxes, duties, and similar payments | | | 665.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 258 921.00 | |
GF Total Operating Expenses (II) | | | 3 267 350.00 | |
GG - OPERATING RESULT (I - II) | | | 60 668.00 | |
GR Interest and similar expenses | | | 408 954.00 | |
GU Total financial expenses (VI) | | | 408 954.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -408 954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -348 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 674 639.00 | | | 674 639.00 |
HD Total exceptional income (VII) | 674 639.00 | | | 674 639.00 |
HG Exceptional depreciation and provisions | | 2 150 041.00 | | |
HH Total exceptional expenses (VIII) | | 2 150 041.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 674 639.00 | -2 150 041.00 | | 674 639.00 |
HK Income tax | 34 947.00 | 27 110.00 | | 34 947.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 002 658.00 | 3 318 772.00 | | 4 002 658.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 711 252.00 | 5 892 753.00 | | 3 711 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 291 405.00 | -2 573 980.00 | | 291 405.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 408 259.00 | 3 258 921.00 | | 7 408 259.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 408 259.00 | 3 258 921.00 | | 7 408 259.00 |
| |
| 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 | 7 416 707.00 | 831 375.00 | 3 292 666.00 | 7 416 707.00 |
8B Suppliers and Related Accounts | 5 712.00 | 5 712.00 | | 5 712.00 |
8D Social Security and Other Social Organizations | 257.00 | 257.00 | | 257.00 |
UX Other trade receivables | 897 203.00 | 897 203.00 | | 897 203.00 |
VG Loans with a maturity of up to one year at origin | 22 920 411.00 | 2 435 637.00 | 9 730 283.00 | 22 920 411.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 103.00 | 1 103.00 | | 1 103.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 133 317.00 | 3 133 317.00 | | 3 133 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 343 089.00 | 3 272 981.00 | 13 022 949.00 | 30 343 089.00 |
