| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 41 884 844.00 | 36 335 102.00 | 5 549 742.00 | 41 884 844.00 |
BJ TOTAL (I) | 41 884 844.00 | 36 335 102.00 | 5 549 742.00 | 41 884 844.00 |
BX Customers and related accounts | 1 042 664.00 | | 1 042 664.00 | 1 042 664.00 |
BZ Other receivables | 619 167.00 | | 619 167.00 | 619 167.00 |
CF Cash and cash equivalents | 88 512.00 | | 88 512.00 | 88 512.00 |
CJ TOTAL (II) | 1 750 342.00 | | 1 750 342.00 | 1 750 342.00 |
CO Grand total (0 to V) | 43 635 186.00 | 36 335 102.00 | 7 300 084.00 | 43 635 186.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 067 594.00 | 3 067 594.00 | | 3 067 594.00 |
DH Retained earnings | -3 505 594.00 | -4 905 615.00 | | -3 505 594.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 883 651.00 | 1 400 021.00 | | 883 651.00 |
DK Regulated provisions | | 1 453 659.00 | | |
DL TOTAL (I) | 445 651.00 | 1 015 659.00 | | 445 651.00 |
DU Loans and Debts from Credit Institutions (3) | 6 119 854.00 | 10 041 188.00 | | 6 119 854.00 |
DX Trade payables and related accounts | 5 655.00 | 5 655.00 | | 5 655.00 |
DY Tax and social security liabilities | 941.00 | 257.00 | | 941.00 |
EB Prepaid income (2) | 727 982.00 | 1 050 747.00 | | 727 982.00 |
EC TOTAL (IV) | 6 854 432.00 | 11 097 847.00 | | 6 854 432.00 |
EE Grand total (I to V) | 7 300 084.00 | 12 113 506.00 | | 7 300 084.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 493 419.00 | 4 493 419.00 | |
FJ Net sales | | 4 493 419.00 | 4 493 419.00 | |
FQ Other income | | | 18 933.00 | |
FR Total operating income (I) | | | 4 512 352.00 | |
FW Other purchases and external expenses | | | 9 195.00 | |
FX Taxes, duties, and similar payments | | | 1 394.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 188 484.00 | |
GE Other Expenses | | | 4 173.00 | |
GF Total Operating Expenses (II) | | | 4 203 246.00 | |
GG - OPERATING RESULT (I - II) | | | 309 106.00 | |
GR Interest and similar expenses | | | 249 433.00 | |
GU Total financial expenses (VI) | | | 249 433.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -249 433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 453 659.00 | 2 117 343.00 | | 1 453 659.00 |
HD Total exceptional income (VII) | 1 453 659.00 | 2 117 343.00 | | 1 453 659.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 453 659.00 | 2 117 343.00 | | 1 453 659.00 |
HK Income tax | 629 680.00 | 659 530.00 | | 629 680.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 966 011.00 | 6 629 470.00 | | 5 966 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 082 360.00 | 5 229 450.00 | | 5 082 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 883 651.00 | 1 400 021.00 | | 883 651.00 |
| |
| 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 | 41 884 844.00 | | | 41 884 844.00 |
I4 DECREASES Grand Total | | | 41 884 844.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 884 844.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 884 844.00 | | | 41 884 844.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 146 618.00 | 4 188 484.00 | | 32 146 618.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 146 618.00 | 4 188 484.00 | | 32 146 618.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 1 453 659.00 | | 1 453 659.00 | 1 453 659.00 |
7C Grand total | 1 453 659.00 | | 1 453 659.00 | 1 453 659.00 |
| |
| 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 | 5 655.00 | 5 655.00 | | 5 655.00 |
8L Deferred income | 727 982.00 | 623 980.00 | 104 002.00 | 727 982.00 |
UX Other trade receivables | 1 042 664.00 | 1 042 664.00 | | 1 042 664.00 |
VB VAT | 1 186.00 | 1 186.00 | | 1 186.00 |
VC Group and associates | 617 981.00 | | 617 981.00 | 617 981.00 |
VH Loans with a maturity of more than one year at origin | 6 119 854.00 | 4 059 149.00 | 2 060 705.00 | 6 119 854.00 |
VQ Other Taxes, Duties, and Similar Debts | 941.00 | 941.00 | | 941.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 661 830.00 | 1 043 849.00 | 617 981.00 | 1 661 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 854 432.00 | 4 689 725.00 | 2 164 708.00 | 6 854 432.00 |
