| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 31 347 919.00 | 28 373 162.00 | 2 974 756.00 | 31 347 919.00 |
BJ TOTAL (I) | 31 347 919.00 | 28 373 162.00 | 2 974 756.00 | 31 347 919.00 |
BX Customers and related accounts | 77 604.00 | | 77 604.00 | 77 604.00 |
BZ Other receivables | 1 250.00 | | 1 250.00 | 1 250.00 |
CF Cash and cash equivalents | 44 510.00 | | 44 510.00 | 44 510.00 |
CH Prepaid expenses | 71 835.00 | | 71 835.00 | 71 835.00 |
CJ TOTAL (II) | 195 199.00 | | 195 199.00 | 195 199.00 |
CO Grand total (0 to V) | 31 543 118.00 | 28 373 162.00 | 3 169 956.00 | 31 543 118.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 340 000.00 | 2 340 000.00 | | 2 340 000.00 |
DH Retained earnings | -5 423 353.00 | -6 945 799.00 | | -5 423 353.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 569 642.00 | 1 522 445.00 | | 1 569 642.00 |
DK Regulated provisions | 1 824 833.00 | 3 437 391.00 | | 1 824 833.00 |
DL TOTAL (I) | 311 123.00 | 354 037.00 | | 311 123.00 |
DU Loans and Debts from Credit Institutions (3) | 2 268 705.00 | 4 538 014.00 | | 2 268 705.00 |
DX Trade payables and related accounts | 4 543.00 | 939.00 | | 4 543.00 |
DY Tax and social security liabilities | 257.00 | 258.00 | | 257.00 |
EB Prepaid income (2) | 585 327.00 | 1 119 832.00 | | 585 327.00 |
EC TOTAL (IV) | 2 858 833.00 | 5 659 044.00 | | 2 858 833.00 |
EE Grand total (I to V) | 3 169 956.00 | 6 013 082.00 | | 3 169 956.00 |
EG Accrued income and payables due within one year | 2 858 833.00 | 3 369 884.00 | | 2 858 833.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 928 087.00 | 2 928 087.00 | |
FJ Net sales | | 2 928 087.00 | 2 928 087.00 | |
FR Total operating income (I) | | | 2 928 087.00 | |
FW Other purchases and external expenses | | | 107 367.00 | |
FX Taxes, duties, and similar payments | | | 714.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 762 480.00 | |
GF Total Operating Expenses (II) | | | 2 870 561.00 | |
GG - OPERATING RESULT (I - II) | | | 57 525.00 | |
GR Interest and similar expenses | | | 100 439.00 | |
GU Total financial expenses (VI) | | | 100 439.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -100 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 612 557.00 | 1 612 557.00 | | 1 612 557.00 |
HD Total exceptional income (VII) | 1 612 557.00 | 1 612 557.00 | | 1 612 557.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 612 557.00 | 1 612 557.00 | | 1 612 557.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 540 644.00 | 4 557 433.00 | | 4 540 644.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 971 002.00 | 3 034 988.00 | | 2 971 002.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 569 642.00 | 1 522 445.00 | | 1 569 642.00 |
| |
| 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 | 31 347 919.00 | | | 31 347 919.00 |
I4 DECREASES Grand Total | | | 31 347 919.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 347 919.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 347 919.00 | | | 31 347 919.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 610 682.00 | 2 762 480.00 | | 25 610 682.00 |
CY DEPRECIATION Start-up, development, or research expenses | | | | |
QU DEPRECIATION Total Tangible Fixed Assets | 25 610 682.00 | 2 762 480.00 | | 25 610 682.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 437 393.00 | | 1 612 558.00 | 3 437 393.00 |
7C Grand total | 3 437 393.00 | | 1 612 558.00 | 3 437 393.00 |
| |
| 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 | 4 543.00 | 4 543.00 | | 4 543.00 |
8L Deferred income | 585 327.00 | 585 327.00 | | 585 327.00 |
UX Other trade receivables | 77 604.00 | 77 604.00 | | 77 604.00 |
VB VAT | 1 250.00 | 1 250.00 | | 1 250.00 |
VG Loans with a maturity of up to one year at origin | 2 136.00 | 2 136.00 | | 2 136.00 |
VH Loans with a maturity of more than one year at origin | 2 266 570.00 | 2 266 570.00 | | 2 266 570.00 |
VK Loans repaid during the year | 2 266 570.00 | | | 2 266 570.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VS Prepaid expenses | 71 835.00 | 71 835.00 | | 71 835.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 689.00 | 150 689.00 | | 150 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 858 833.00 | 2 858 833.00 | | 2 858 833.00 |
