| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 46 448 168.00 | 17 676 108.00 | 28 772 060.00 | 46 448 168.00 |
BH Other financial assets | 4 265 565.00 | | 4 265 565.00 | 4 265 565.00 |
BJ TOTAL (I) | 50 713 733.00 | 17 676 108.00 | 33 037 624.00 | 50 713 733.00 |
BX Customers and related accounts | 23 309.00 | | 23 309.00 | 23 309.00 |
BZ Other receivables | 6 652.00 | | 6 652.00 | 6 652.00 |
CF Cash and cash equivalents | 391 686.00 | | 391 686.00 | 391 686.00 |
CJ TOTAL (II) | 421 646.00 | | 421 646.00 | 421 646.00 |
CO Grand total (0 to V) | 51 135 379.00 | 17 676 108.00 | 33 459 270.00 | 51 135 379.00 |
| |
| 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 | -13 320 562.00 | -12 044 013.00 | | -13 320 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -290 318.00 | -1 276 548.00 | | -290 318.00 |
DK Regulated provisions | 10 812 563.00 | 10 626 535.00 | | 10 812 563.00 |
DL TOTAL (I) | -2 797 316.00 | -2 693 026.00 | | -2 797 316.00 |
DU Loans and Debts from Credit Institutions (3) | 17 772 011.00 | 22 422 480.00 | | 17 772 011.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 926 678.00 | 15 880 194.00 | | 14 926 678.00 |
DX Trade payables and related accounts | 3 028.00 | 2 880.00 | | 3 028.00 |
DY Tax and social security liabilities | 257.00 | 257.00 | | 257.00 |
EA Other liabilities | 67 072.00 | 119 672.00 | | 67 072.00 |
EC TOTAL (IV) | 32 769 046.00 | 38 425 483.00 | | 32 769 046.00 |
ED (V) | 3 487 541.00 | 930 617.00 | | 3 487 541.00 |
EE Grand total (I to V) | 33 459 271.00 | 36 663 073.00 | | 33 459 271.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 605 269.00 | 4 605 269.00 | |
FJ Net sales | | 4 605 267.00 | 4 605 269.00 | |
FR Total operating income (I) | | | 4 605 269.00 | |
FW Other purchases and external expenses | | | 13 467.00 | |
FX Taxes, duties, and similar payments | | | 2 257.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 572 936.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 3 588 661.00 | |
GG - OPERATING RESULT (I - II) | | | 1 016 608.00 | |
GL Other interest and similar income | | | 41 850.00 | |
GN Positive exchange differences | | | 207 615.00 | |
GP Total financial income (V) | | | 249 464.00 | |
GR Interest and similar expenses | | | 1 303 290.00 | |
GU Total financial expenses (VI) | | | 1 303 290.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 053 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 186 028.00 | 972 788.00 | | 186 028.00 |
HH Total exceptional expenses (VIII) | 186 028.00 | 972 788.00 | | 186 028.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -186 028.00 | -972 788.00 | | -186 028.00 |
HK Income tax | 67 072.00 | 119 934.00 | | 67 072.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 854 733.00 | 5 214 215.00 | | 4 854 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 145 051.00 | 6 490 763.00 | | 5 145 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -290 318.00 | -1 276 548.00 | | -290 318.00 |
| |
| 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 | 50 338 191.00 | | 375 543.00 | 50 338 191.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 265 565.00 | |
I4 DECREASES Grand Total | | | 50 713 733.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 448 168.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 46 448 168.00 | | | 46 448 168.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 890 022.00 | | 375 543.00 | 3 890 022.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 103 172.00 | 3 572 936.00 | | 14 103 172.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 103 172.00 | 3 572 936.00 | | 14 103 172.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 626 535.00 | 186 028.00 | | 10 626 535.00 |
7C Grand total | 10 626 535.00 | 186 028.00 | | 10 626 535.00 |
UJ - Exceptional | | 186 028.00 | | |
| |
| 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 | 14 926 678.00 | 590 202.00 | 8 572 369.00 | 14 926 678.00 |
8B Suppliers and Related Accounts | 3 028.00 | 3 028.00 | | 3 028.00 |
8K Other liabilities (including liabilities related to repo transactions) | 67 072.00 | 67 072.00 | | 67 072.00 |
UT Other financial assets | 4 265 565.00 | 59 368.00 | 4 206 197.00 | 4 265 565.00 |
UX Other trade receivables | 23 309.00 | 23 309.00 | | 23 309.00 |
VB VAT | 4 318.00 | 4 318.00 | | 4 318.00 |
VH Loans with a maturity of more than one year at origin | 17 772 011.00 | 2 721 414.00 | 15 050 597.00 | 17 772 011.00 |
VJ Loans taken out during the year | 508 994.00 | | | 508 994.00 |
VK Loans repaid during the year | 2 890 803.00 | | | 2 890 803.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 334.00 | 2 334.00 | | 2 334.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 295 525.00 | 89 329.00 | 4 206 197.00 | 4 295 525.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 769 046.00 | 3 381 973.00 | 23 622 966.00 | 32 769 046.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 662.00 | 9 122.00 | | 8 662.00 |
ST Other accounts | 4 804.00 | 4 455.00 | | 4 804.00 |
YW Business tax | 2 257.00 | 2 256.00 | | 2 257.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 257.00 | 2 256.00 | | 2 257.00 |
YZ Total deductible VAT on goods and services | 2 661.00 | 1 532.00 | | 2 661.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 467.00 | 13 577.00 | | 13 467.00 |
