| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 22 640 994.00 | 2 880 265.00 | 19 760 729.00 | 22 640 994.00 |
BJ TOTAL (I) | 22 640 994.00 | 2 880 265.00 | 19 760 729.00 | 22 640 994.00 |
BX Customers and related accounts | 257.00 | | 257.00 | 257.00 |
BZ Other receivables | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 28 010.00 | | 28 010.00 | 28 010.00 |
CJ TOTAL (II) | 30 267.00 | | 30 267.00 | 30 267.00 |
CO Grand total (0 to V) | 22 671 261.00 | 2 880 265.00 | 19 790 996.00 | 22 671 261.00 |
| |
| 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 | -14 441 165.00 | -11 329 953.00 | | -14 441 165.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 109 671.00 | -3 111 212.00 | | -2 109 671.00 |
DK Regulated provisions | 13 324 297.00 | 11 560 393.00 | | 13 324 297.00 |
DL TOTAL (I) | -3 225 539.00 | -2 879 772.00 | | -3 225 539.00 |
DU Loans and Debts from Credit Institutions (3) | 8 490 778.00 | 9 799 233.00 | | 8 490 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 498 500.00 | 13 598 978.00 | | 14 498 500.00 |
DX Trade payables and related accounts | 27 000.00 | 27 000.00 | | 27 000.00 |
DY Tax and social security liabilities | 257.00 | 257.00 | | 257.00 |
EC TOTAL (IV) | 23 016 535.00 | 23 425 468.00 | | 23 016 535.00 |
EE Grand total (I to V) | 19 790 996.00 | 20 545 696.00 | | 19 790 996.00 |
EI Including equity loans | 14 498 500.00 | | | 14 498 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 405 675.00 | | 1 405 675.00 | 1 405 675.00 |
FJ Net sales | 1 405 675.00 | | 1 405 675.00 | 1 405 675.00 |
FQ Other income | | | 185.00 | |
FR Total operating income (I) | | | 1 405 859.00 | |
FW Other purchases and external expenses | | | 25 000.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 754 700.00 | |
GF Total Operating Expenses (II) | | | 780 410.00 | |
GG - OPERATING RESULT (I - II) | | | 625 449.00 | |
GR Interest and similar expenses | | | 971 217.00 | |
GU Total financial expenses (VI) | | | 971 217.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -971 217.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -345 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 763 904.00 | 2 749 445.00 | | 1 763 904.00 |
HH Total exceptional expenses (VIII) | 1 763 904.00 | 2 749 445.00 | | 1 763 904.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 763 904.00 | -2 749 445.00 | | -1 763 904.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 405 859.00 | 1 439 151.00 | | 1 405 859.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 515 530.00 | 4 550 364.00 | | 3 515 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 109 671.00 | -3 111 212.00 | | -2 109 671.00 |
| |
| 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 | 22 640 994.00 | | | 22 640 994.00 |
I4 DECREASES Grand Total | | | 22 640 994.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 640 994.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 640 994.00 | | | 22 640 994.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 125 565.00 | 754 700.00 | | 2 125 565.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 125 565.00 | 754 700.00 | | 2 125 565.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 560 393.00 | 1 763 904.00 | | 11 560 393.00 |
7C Grand total | 11 560 393.00 | 1 763 904.00 | | 11 560 393.00 |
| |
| 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 | 14 498 500.00 | | 14 498 500.00 | 14 498 500.00 |
8B Suppliers and Related Accounts | 27 000.00 | 27 000.00 | | 27 000.00 |
UX Other trade receivables | 257.00 | 257.00 | | 257.00 |
VB VAT | 2 000.00 | 2 000.00 | | 2 000.00 |
VH Loans with a maturity of more than one year at origin | 8 490 778.00 | 1 078 800.00 | 4 033 488.00 | 8 490 778.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 257.00 | 2 257.00 | | 2 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 016 535.00 | 1 106 057.00 | 18 531 988.00 | 23 016 535.00 |
