| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 73 000 000.00 | 9 400 000.00 | 63 600 000.00 | 73 000 000.00 |
BJ TOTAL (I) | 73 000 000.00 | 9 400 000.00 | 63 600 000.00 | 73 000 000.00 |
BX Customers and related accounts | 481 318.00 | | 481 318.00 | 481 318.00 |
BZ Other receivables | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 433 278.00 | | 433 278.00 | 433 278.00 |
CJ TOTAL (II) | 916 596.00 | | 916 596.00 | 916 596.00 |
CO Grand total (0 to V) | 73 916 596.00 | 9 400 000.00 | 64 516 596.00 | 73 916 596.00 |
| |
| 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 | -34 515 835.00 | -22 985 815.00 | | -34 515 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 392 509.00 | -11 530 020.00 | | -7 392 509.00 |
DK Regulated provisions | 37 765 129.00 | 30 697 499.00 | | 37 765 129.00 |
DL TOTAL (I) | -4 142 215.00 | -3 817 337.00 | | -4 142 215.00 |
DU Loans and Debts from Credit Institutions (3) | 27 384 242.00 | 33 645 891.00 | | 27 384 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 274 313.00 | 37 487 909.00 | | 41 274 313.00 |
DY Tax and social security liabilities | 257.00 | 257.00 | | 257.00 |
EC TOTAL (IV) | 68 658 812.00 | 71 134 057.00 | | 68 658 812.00 |
EE Grand total (I to V) | 64 516 596.00 | 67 316 721.00 | | 64 516 596.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 416 850.00 | | 5 416 850.00 | 5 416 850.00 |
FJ Net sales | 5 416 850.00 | | 5 416 850.00 | 5 416 850.00 |
FR Total operating income (I) | | | 5 416 850.00 | |
FW Other purchases and external expenses | | | 20 000.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 041 667.00 | |
GF Total Operating Expenses (II) | | | 3 062 377.00 | |
GG - OPERATING RESULT (I - II) | | | 2 354 473.00 | |
GR Interest and similar expenses | | | 2 679 352.00 | |
GU Total financial expenses (VI) | | | 2 679 352.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 679 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -324 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 067 631.00 | 11 023 443.00 | | 7 067 631.00 |
HH Total exceptional expenses (VIII) | 7 067 631.00 | 11 023 443.00 | | 7 067 631.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 067 631.00 | -11 023 443.00 | | -7 067 631.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 416 850.00 | 5 434 685.00 | | 5 416 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 809 359.00 | 16 964 705.00 | | 12 809 359.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 392 509.00 | -11 530 020.00 | | -7 392 509.00 |
| |
| 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 | 73 000 000.00 | | | 73 000 000.00 |
I4 DECREASES Grand Total | | | 73 000 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 73 000 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 73 000 000.00 | | | 73 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 358 333.00 | 3 041 667.00 | | 6 358 333.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 358 333.00 | 3 041 667.00 | | 6 358 333.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 30 697 499.00 | 7 067 631.00 | | 30 697 499.00 |
7C Grand total | 30 697 499.00 | 7 067 631.00 | | 30 697 499.00 |
| |
| 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 | 41 274 313.00 | 323 863.00 | 796 124.00 | 41 274 313.00 |
UX Other trade receivables | 481 318.00 | 481 318.00 | | 481 318.00 |
VB VAT | 2 000.00 | 2 000.00 | | 2 000.00 |
VH Loans with a maturity of more than one year at origin | 27 384 242.00 | 4 912 529.00 | 15 131 945.00 | 27 384 242.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 483 318.00 | 483 318.00 | | 483 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 658 812.00 | 5 236 649.00 | 15 928 069.00 | 68 658 812.00 |
