| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 412.00 | | 1 412.00 | 1 412.00 |
CF Cash and cash equivalents | 2 281 434.00 | | 2 281 434.00 | 2 281 434.00 |
CH Prepaid expenses | 6 401.00 | | 6 401.00 | 6 401.00 |
CJ TOTAL (II) | 2 289 248.00 | | 2 289 248.00 | 2 289 248.00 |
CO Grand total (0 to V) | 2 289 248.00 | | 2 289 248.00 | 2 289 248.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 040 000.00 | 4 040 000.00 | | 4 040 000.00 |
DH Retained earnings | -50 662 782.00 | -50 702 171.00 | | -50 662 782.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 647 462.00 | 39 389.00 | | 48 647 462.00 |
DK Regulated provisions | | 29 027 908.00 | | |
DL TOTAL (I) | 2 024 681.00 | -17 594 874.00 | | 2 024 681.00 |
DU Loans and Debts from Credit Institutions (3) | | 58 739 492.00 | | |
DY Tax and social security liabilities | 264 567.00 | 4 647.00 | | 264 567.00 |
EA Other liabilities | | 875.00 | | |
EC TOTAL (IV) | 264 567.00 | 58 745 014.00 | | 264 567.00 |
EE Grand total (I to V) | 2 289 248.00 | 41 150 140.00 | | 2 289 248.00 |
EG Accrued income and payables due within one year | 264 567.00 | 6 093 094.00 | | 264 567.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | -1.00 | -838 008.00 | -838 009.00 | -1.00 |
FJ Net sales | -1.00 | -838 008.00 | -838 009.00 | -1.00 |
FR Total operating income (I) | | | -838 008.00 | |
FW Other purchases and external expenses | | | 9 671.00 | |
FX Taxes, duties, and similar payments | | | 307 771.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 227 991.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 545 432.00 | |
GG - OPERATING RESULT (I - II) | | | -1 383 441.00 | |
GR Interest and similar expenses | | | -317 939.00 | |
GU Total financial expenses (VI) | | | -317 939.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 317 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 065 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 471.00 | | | 7 471.00 |
HB Exceptional income from capital transactions | 60 352 584.00 | | | 60 352 584.00 |
HC Reversals of provisions and transfers of expenses | 29 253 045.00 | | | 29 253 045.00 |
HD Total exceptional income (VII) | 89 613 101.00 | | | 89 613 101.00 |
HF Exceptional expenses on capital transactions | 39 674 999.00 | | | 39 674 999.00 |
HG Exceptional depreciation and provisions | 225 138.00 | 2 701 653.00 | | 225 138.00 |
HH Total exceptional expenses (VIII) | 39 900 136.00 | 2 701 653.00 | | 39 900 136.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 49 712 964.00 | -2 701 653.00 | | 49 712 964.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 775 092.00 | 8 961 234.00 | | 88 775 092.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 127 630.00 | 8 921 845.00 | | 40 127 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 647 462.00 | 39 389.00 | | 48 647 462.00 |
| |
| 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 | 105 883 607.00 | | | 105 883 607.00 |
I4 DECREASES Grand Total | | 105 883 607.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 105 883 607.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 105 883 607.00 | | | 105 883 607.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 980 617.00 | 227 991.00 | 66 208 608.00 | 65 980 617.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 980 617.00 | 227 991.00 | 66 208 608.00 | 65 980 617.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 29 027 908.00 | 225 138.00 | 29 253 045.00 | 29 027 908.00 |
7C Grand total | 29 027 908.00 | 225 138.00 | 29 253 045.00 | 29 027 908.00 |
UJ - Exceptional | | | 225 138.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 1 412.00 | 1 412.00 | | 1 412.00 |
VK Loans repaid during the year | 59 833 710.00 | | | 59 833 710.00 |
VQ Other Taxes, Duties, and Similar Debts | 264 567.00 | 264 567.00 | | 264 567.00 |
VS Prepaid expenses | 6 401.00 | 6 401.00 | | 6 401.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 813.00 | 7 813.00 | | 7 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 264 567.00 | 264 567.00 | | 264 567.00 |
