| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 102 929 257.00 | 102 929 257.00 | | 102 929 257.00 |
BH Other financial assets | 26 553 971.00 | | 26 553 971.00 | 26 553 971.00 |
BJ TOTAL (I) | 129 483 228.00 | 102 929 257.00 | 26 553 971.00 | 129 483 228.00 |
BX Customers and related accounts | 13 905.00 | | 13 905.00 | 13 905.00 |
BZ Other receivables | 8 980.00 | | 8 980.00 | 8 980.00 |
CF Cash and cash equivalents | 447 418.00 | | 447 418.00 | 447 418.00 |
CJ TOTAL (II) | 470 303.00 | | 470 303.00 | 470 303.00 |
CO Grand total (0 to V) | 129 953 531.00 | 102 929 257.00 | 27 024 274.00 | 129 953 531.00 |
| |
| 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 | -53 695 129.00 | -48 112 185.00 | | -53 695 129.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 906 491.00 | -5 582 943.00 | | 906 491.00 |
DL TOTAL (I) | -52 787 637.00 | -53 694 129.00 | | -52 787 637.00 |
DU Loans and Debts from Credit Institutions (3) | 37 174 371.00 | 41 219 620.00 | | 37 174 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 189 442.00 | 42 189 442.00 | | 42 189 442.00 |
DX Trade payables and related accounts | 5 880.00 | 5 766.00 | | 5 880.00 |
DY Tax and social security liabilities | 14 189.00 | | | 14 189.00 |
EA Other liabilities | 428 028.00 | | | 428 028.00 |
EC TOTAL (IV) | 79 811 911.00 | 83 414 828.00 | | 79 811 911.00 |
EE Grand total (I to V) | 27 024 274.00 | 29 720 700.00 | | 27 024 274.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 525 799.00 | 4 525 799.00 | |
FJ Net sales | | 4 525 799.00 | 4 525 799.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 4 525 817.00 | |
FW Other purchases and external expenses | | | 44 953.00 | |
FX Taxes, duties, and similar payments | | | 14 879.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 560 224.00 | |
GF Total Operating Expenses (II) | | | 3 620 057.00 | |
GG - OPERATING RESULT (I - II) | | | 905 760.00 | |
GK Income from other securities and fixed asset receivables | | | 1 160 406.00 | |
GP Total financial income (V) | | | 1 160 406.00 | |
GR Interest and similar expenses | | | 732 637.00 | |
GU Total financial expenses (VI) | | | 732 639.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 427 767.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 333 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 427 035.00 | -2 931 967.00 | | 427 035.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 686 222.00 | 5 198 139.00 | | 5 686 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 779 731.00 | 10 781 082.00 | | 4 779 731.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 906 491.00 | -5 582 943.00 | | 906 491.00 |
| |
| 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 | 125 756 818.00 | | 4 298 326.00 | 125 756 818.00 |
I3 DECREASES Total Financial Fixed Assets | 571 916.00 | | 26 553 971.00 | 571 916.00 |
I4 DECREASES Grand Total | 571 916.00 | | 129 483 228.00 | 571 916.00 |
IY DECREASES Total Tangible Fixed Assets | | | 102 929 257.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 102 929 257.00 | | | 102 929 257.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 827 560.00 | | 4 298 326.00 | 22 827 560.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 369 033.00 | 3 560 224.00 | | 99 369 033.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 99 369 033.00 | 3 560 224.00 | | 99 369 033.00 |
| |
| 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 | 42 189 442.00 | | | 42 189 442.00 |
8B Suppliers and Related Accounts | 5 880.00 | 5 880.00 | | 5 880.00 |
8K Other liabilities (including liabilities related to repo transactions) | 993.00 | 993.00 | | 993.00 |
UT Other financial assets | 26 553 971.00 | 2 844 997.00 | 23 708 973.00 | 26 553 971.00 |
UX Other trade receivables | 13 905.00 | 13 905.00 | | 13 905.00 |
VB VAT | 8 980.00 | 8 980.00 | | 8 980.00 |
VH Loans with a maturity of more than one year at origin | 37 174 371.00 | 6 436 869.00 | 22 346 865.00 | 37 174 371.00 |
VI Group and Associates | 427 035.00 | 427 035.00 | | 427 035.00 |
VJ Loans taken out during the year | 193 226.00 | | | 193 226.00 |
VK Loans repaid during the year | 4 240 020.00 | | | 4 240 020.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 189.00 | 14 189.00 | | 14 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 576 856.00 | 2 867 882.00 | 23 708 973.00 | 26 576 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 811 911.00 | 6 884 967.00 | 22 346 865.00 | 79 811 911.00 |
