| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 44 314 784.00 | 2 356 069.00 | 41 958 714.00 | 44 314 784.00 |
BH Other financial assets | 187 000.00 | | 187 000.00 | 187 000.00 |
BJ TOTAL (I) | 44 501 784.00 | 2 356 069.00 | 42 145 714.00 | 44 501 784.00 |
BX Customers and related accounts | 429 507.00 | | 429 507.00 | 429 507.00 |
CF Cash and cash equivalents | 1 000.00 | | 1 000.00 | 1 000.00 |
CH Prepaid expenses | 1 887 092.00 | | 1 887 092.00 | 1 887 092.00 |
CJ TOTAL (II) | 2 317 599.00 | | 2 317 599.00 | 2 317 599.00 |
CO Grand total (0 to V) | 46 819 384.00 | 2 356 069.00 | 44 463 314.00 | 46 819 384.00 |
CR Shares due in more than one year | 1 715 841.00 | | | 1 715 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 201 000.00 | 1 000.00 | | 201 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 363 195.00 | | | -3 363 195.00 |
DK Regulated provisions | 3 183 278.00 | | | 3 183 278.00 |
DL TOTAL (I) | 21 082.00 | 1 000.00 | | 21 082.00 |
DU Loans and Debts from Credit Institutions (3) | 38 120 632.00 | | | 38 120 632.00 |
DV Miscellaneous Loans and Financial Debts (4) | 443 147.00 | | | 443 147.00 |
DY Tax and social security liabilities | 257.00 | | | 257.00 |
EB Prepaid income (2) | 5 878 194.00 | | | 5 878 194.00 |
EC TOTAL (IV) | 44 442 231.00 | | | 44 442 231.00 |
EE Grand total (I to V) | 44 463 314.00 | 1 000.00 | | 44 463 314.00 |
EG Accrued income and payables due within one year | 3 724 817.00 | | | 3 724 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 499 142.00 | 2 499 142.00 | |
FJ Net sales | | 2 499 142.00 | 2 499 142.00 | |
FR Total operating income (I) | | | 2 499 142.00 | |
FW Other purchases and external expenses | | | 114 789.00 | |
FX Taxes, duties, and similar payments | | | 257.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 356 069.00 | |
GF Total Operating Expenses (II) | | | 2 471 115.00 | |
GG - OPERATING RESULT (I - II) | | | 28 027.00 | |
GR Interest and similar expenses | | | 207 944.00 | |
GU Total financial expenses (VI) | | | 207 944.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -207 944.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -179 917.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 183 278.00 | | | 3 183 278.00 |
HH Total exceptional expenses (VIII) | 3 183 278.00 | | | 3 183 278.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 183 278.00 | | | -3 183 278.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 499 142.00 | | | 2 499 142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 862 337.00 | | | 5 862 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 363 195.00 | | | -3 363 195.00 |
| |
| 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 | | | 44 501 784.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 187 000.00 | |
I4 DECREASES Grand Total | | | 44 501 784.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 314 784.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 44 314 784.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 187 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 356 069.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 356 069.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3 183 279.00 | | |
7C Grand total | | 3 183 279.00 | | |
| |
| 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 | 443 148.00 | | | 443 148.00 |
8L Deferred income | 5 878 194.00 | 517 753.00 | 1 551 371.00 | 5 878 194.00 |
UT Other financial assets | 187 000.00 | | 187 000.00 | 187 000.00 |
UX Other trade receivables | 429 508.00 | 429 508.00 | | 429 508.00 |
VG Loans with a maturity of up to one year at origin | 39 509.00 | 39 509.00 | | 39 509.00 |
VH Loans with a maturity of more than one year at origin | 38 081 124.00 | 3 167 298.00 | 12 938 193.00 | 38 081 124.00 |
VJ Loans taken out during the year | 40 096 596.00 | | | 40 096 596.00 |
VK Loans repaid during the year | 1 572 324.00 | | | 1 572 324.00 |
VS Prepaid expenses | 1 887 092.00 | 171 251.00 | 1 715 841.00 | 1 887 092.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 503 600.00 | 600 759.00 | 1 902 841.00 | 2 503 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 441 975.00 | 3 724 560.00 | 14 489 564.00 | 44 441 975.00 |
