| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 26 929 962.00 | 25 266 738.00 | 1 663 224.00 | 26 929 962.00 |
BJ TOTAL (I) | 26 929 962.00 | 25 266 738.00 | 1 663 224.00 | 26 929 962.00 |
BX Customers and related accounts | 343 326.00 | | 343 326.00 | 343 326.00 |
BZ Other receivables | 1 250.00 | | 1 250.00 | 1 250.00 |
CF Cash and cash equivalents | 42 820.00 | | 42 820.00 | 42 820.00 |
CH Prepaid expenses | 38 216.00 | | 38 216.00 | 38 216.00 |
CJ TOTAL (II) | 425 613.00 | | 425 613.00 | 425 613.00 |
CO Grand total (0 to V) | 27 355 575.00 | 25 266 738.00 | 2 088 837.00 | 27 355 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 080 000.00 | 2 080 000.00 | | 2 080 000.00 |
DH Retained earnings | -3 537 927.00 | -4 712 854.00 | | -3 537 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 265 954.00 | 1 174 926.00 | | 1 265 954.00 |
DK Regulated provisions | 362 420.00 | 1 454 318.00 | | 362 420.00 |
DL TOTAL (I) | 170 447.00 | -3 610.00 | | 170 447.00 |
DU Loans and Debts from Credit Institutions (3) | 1 472 416.00 | 3 435 638.00 | | 1 472 416.00 |
DX Trade payables and related accounts | 3 433.00 | 3 592.00 | | 3 433.00 |
DY Tax and social security liabilities | 2 732.00 | 1 308.00 | | 2 732.00 |
EB Prepaid income (2) | 439 808.00 | 1 121 798.00 | | 439 808.00 |
EC TOTAL (IV) | 1 918 390.00 | 4 562 336.00 | | 1 918 390.00 |
EE Grand total (I to V) | 2 088 837.00 | 4 558 726.00 | | 2 088 837.00 |
EG Accrued income and payables due within one year | 1 918 390.00 | 1 460 637.00 | | 1 918 390.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 777 945.00 | 2 777 945.00 | |
FJ Net sales | | 2 777 945.00 | 2 777 945.00 | |
FR Total operating income (I) | | | 2 777 945.00 | |
FW Other purchases and external expenses | | | 96 605.00 | |
FX Taxes, duties, and similar payments | | | 3 189.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 392 701.00 | |
GF Total Operating Expenses (II) | | | 2 492 495.00 | |
GG - OPERATING RESULT (I - II) | | | 285 450.00 | |
GR Interest and similar expenses | | | 111 392.00 | |
GU Total financial expenses (VI) | | | 111 392.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -111 392.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 174 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 091 897.00 | 1 091 897.00 | | 1 091 897.00 |
HD Total exceptional income (VII) | 1 091 897.00 | 1 091 897.00 | | 1 091 897.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 091 897.00 | 1 091 897.00 | | 1 091 897.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 869 842.00 | 3 869 842.00 | | 3 869 842.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 603 887.00 | 2 694 916.00 | | 2 603 887.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 265 954.00 | 1 174 926.00 | | 1 265 954.00 |
| |
| 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 | 26 929 963.00 | | | 26 929 963.00 |
I4 DECREASES Grand Total | | | 26 929 963.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 929 963.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 929 963.00 | | | 26 929 963.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 874 037.00 | 2 392 701.00 | | 22 874 037.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 874 037.00 | 2 392 701.00 | | 22 874 037.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 454 318.00 | | 1 091 898.00 | 1 454 318.00 |
7C Grand total | 1 454 318.00 | | 1 091 898.00 | 1 454 318.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 433.00 | 3 433.00 | | 3 433.00 |
8L Deferred income | 439 808.00 | 439 808.00 | | 439 808.00 |
UX Other trade receivables | 343 326.00 | 343 326.00 | | 343 326.00 |
VB VAT | 1 250.00 | 1 250.00 | | 1 250.00 |
VG Loans with a maturity of up to one year at origin | 11 779.00 | 11 779.00 | | 11 779.00 |
VH Loans with a maturity of more than one year at origin | 1 460 637.00 | 1 460 637.00 | | 1 460 637.00 |
VK Loans repaid during the year | 1 947 516.00 | | | 1 947 516.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 732.00 | 2 732.00 | | 2 732.00 |
VS Prepaid expenses | 38 216.00 | 38 216.00 | | 38 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 382 793.00 | 382 793.00 | | 382 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 918 389.00 | 1 918 390.00 | | 1 918 389.00 |
