| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 22 640 994.00 | 2 125 565.00 | 20 515 429.00 | 22 640 994.00 |
BJ TOTAL (I) | 22 640 994.00 | 2 125 565.00 | 20 515 429.00 | 22 640 994.00 |
BX Customers and related accounts | 257.00 | | 257.00 | 257.00 |
BZ Other receivables | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 28 010.00 | | 28 010.00 | 28 010.00 |
CJ TOTAL (II) | 30 267.00 | | 30 267.00 | 30 267.00 |
CO Grand total (0 to V) | 22 671 261.00 | 2 125 565.00 | 20 545 696.00 | 22 671 261.00 |
| |
| 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 | -11 329 953.00 | -6 524 534.00 | | -11 329 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 111 212.00 | -4 805 419.00 | | -3 111 212.00 |
DK Regulated provisions | 11 560 393.00 | 8 810 949.00 | | 11 560 393.00 |
DL TOTAL (I) | -2 879 772.00 | -2 518 004.00 | | -2 879 772.00 |
DU Loans and Debts from Credit Institutions (3) | 9 799 233.00 | 11 528 547.00 | | 9 799 233.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 598 978.00 | 12 264 609.00 | | 13 598 978.00 |
DX Trade payables and related accounts | 27 000.00 | 9 585.00 | | 27 000.00 |
DY Tax and social security liabilities | 257.00 | 258.00 | | 257.00 |
EA Other liabilities | | 50.00 | | |
EC TOTAL (IV) | 23 425 468.00 | 23 803 049.00 | | 23 425 468.00 |
EE Grand total (I to V) | 20 545 696.00 | 21 285 044.00 | | 20 545 696.00 |
EI Including equity loans | 13 598 978.00 | | | 13 598 978.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 439 151.00 | | 1 439 151.00 | 1 439 151.00 |
FJ Net sales | 1 439 151.00 | | 1 439 151.00 | 1 439 151.00 |
FR Total operating income (I) | | | 1 439 151.00 | |
FW Other purchases and external expenses | | | 27 013.00 | |
FX Taxes, duties, and similar payments | | | 714.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 754 700.00 | |
GF Total Operating Expenses (II) | | | 782 426.00 | |
GG - OPERATING RESULT (I - II) | | | 656 725.00 | |
GR Interest and similar expenses | | | 1 018 493.00 | |
GU Total financial expenses (VI) | | | 1 018 493.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 018 493.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -361 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 749 445.00 | 4 120 631.00 | | 2 749 445.00 |
HH Total exceptional expenses (VIII) | 2 749 445.00 | 4 120 631.00 | | 2 749 445.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 749 445.00 | -4 120 631.00 | | -2 749 445.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 439 151.00 | 1 180 443.00 | | 1 439 151.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 550 364.00 | 5 985 862.00 | | 4 550 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 111 212.00 | -4 805 419.00 | | -3 111 212.00 |
| |
| 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 | 22 640 994.00 | | | 22 640 994.00 |
I4 DECREASES Grand Total | | | 22 640 994.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 640 994.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 640 994.00 | | | 22 640 994.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 370 866.00 | 754 700.00 | | 1 370 866.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 370 866.00 | 754 700.00 | | 1 370 866.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 810 949.00 | 2 749 445.00 | | 8 810 949.00 |
7C Grand total | 8 810 949.00 | 2 749 445.00 | | 8 810 949.00 |
| |
| 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 | 13 598 978.00 | | | 13 598 978.00 |
8B Suppliers and Related Accounts | 27 000.00 | 27 000.00 | | 27 000.00 |
UX Other trade receivables | 257.00 | 257.00 | | 257.00 |
VB VAT | 2 000.00 | 2 000.00 | | 2 000.00 |
VH Loans with a maturity of more than one year at origin | 9 799 233.00 | 1 308 455.00 | 4 154 817.00 | 9 799 233.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 257.00 | 2 257.00 | | 2 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 425 468.00 | 1 335 712.00 | 4 154 817.00 | 23 425 468.00 |
