| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 79 214 620.00 | 57 216 860.00 | 21 997 760.00 | 79 214 620.00 |
BH Other financial assets | 12 811 119.00 | | 12 811 119.00 | 12 811 119.00 |
BJ TOTAL (I) | 92 025 739.00 | 57 216 860.00 | 34 808 878.00 | 92 025 739.00 |
BX Customers and related accounts | 16 604.00 | | 16 604.00 | 16 604.00 |
BZ Other receivables | 1 657.00 | | 1 657.00 | 1 657.00 |
CF Cash and cash equivalents | 29 132.00 | | 29 132.00 | 29 132.00 |
CJ TOTAL (II) | 47 393.00 | | 47 393.00 | 47 393.00 |
CO Grand total (0 to V) | 92 073 131.00 | 57 216 860.00 | 34 856 271.00 | 92 073 131.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -31 052 597.00 | -31 450 659.00 | | -31 052 597.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 637 122.00 | 398 062.00 | | 637 122.00 |
DK Regulated provisions | 9 412 365.00 | 10 854 448.00 | | 9 412 365.00 |
DL TOTAL (I) | -20 966 110.00 | -20 161 150.00 | | -20 966 110.00 |
DU Loans and Debts from Credit Institutions (3) | 33 160 363.00 | 37 188 799.00 | | 33 160 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 410 220.00 | 21 304 094.00 | | 22 410 220.00 |
DX Trade payables and related accounts | 9 943.00 | 9 853.00 | | 9 943.00 |
DY Tax and social security liabilities | 1 224.00 | 2 086.00 | | 1 224.00 |
EA Other liabilities | 240 631.00 | 210 156.00 | | 240 631.00 |
EC TOTAL (IV) | 55 822 381.00 | 58 714 988.00 | | 55 822 381.00 |
EE Grand total (I to V) | 34 856 271.00 | 38 553 839.00 | | 34 856 271.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 5 885 313.00 | 5 885 313.00 | |
FJ Net sales | | 5 885 313.00 | 5 885 313.00 | |
FR Total operating income (I) | | | 5 885 313.00 | |
FW Other purchases and external expenses | | | 105 075.00 | |
FX Taxes, duties, and similar payments | | | 15 037.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 959 162.00 | |
GF Total Operating Expenses (II) | | | 4 079 274.00 | |
GG - OPERATING RESULT (I - II) | | | 1 806 039.00 | |
GK Income from other securities and fixed asset receivables | | | 595 394.00 | |
GP Total financial income (V) | | | 595 394.00 | |
GR Interest and similar expenses | | | 2 966 244.00 | |
GU Total financial expenses (VI) | | | 2 966 244.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 370 850.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -564 812.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 442 083.00 | 1 443 652.00 | | 1 442 083.00 |
HD Total exceptional income (VII) | 1 442 083.00 | 1 443 652.00 | | 1 442 083.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 442 083.00 | 1 443 652.00 | | 1 442 083.00 |
HK Income tax | 240 149.00 | 161 989.00 | | 240 149.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 922 789.00 | 7 756 561.00 | | 7 922 789.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 285 667.00 | 7 358 499.00 | | 7 285 667.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 637 122.00 | 398 062.00 | | 637 122.00 |
| |
| 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 | 91 744 555.00 | | 281 184.00 | 91 744 555.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 811 119.00 | |
I4 DECREASES Grand Total | | | 92 025 739.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 79 214 620.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 79 214 620.00 | | | 79 214 620.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 529 935.00 | | 281 184.00 | 12 529 935.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 257 699.00 | 3 959 162.00 | | 53 257 699.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 257 699.00 | 3 959 162.00 | | 53 257 699.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 854 448.00 | | 1 442 083.00 | 10 854 448.00 |
7C Grand total | 10 854 448.00 | | 1 442 083.00 | 10 854 448.00 |
| |
| 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 | 22 410 220.00 | 1 186 615.00 | 5 294 301.00 | 22 410 220.00 |
8B Suppliers and Related Accounts | 9 943.00 | 9 943.00 | | 9 943.00 |
UT Other financial assets | 12 811 119.00 | 376 662.00 | 12 434 456.00 | 12 811 119.00 |
UX Other trade receivables | 16 604.00 | 16 604.00 | | 16 604.00 |
VB VAT | 1 657.00 | 1 657.00 | | 1 657.00 |
VH Loans with a maturity of more than one year at origin | 33 160 363.00 | 4 392 444.00 | 21 612 370.00 | 33 160 363.00 |
VI Group and Associates | 240 631.00 | 240 631.00 | | 240 631.00 |
VJ Loans taken out during the year | 1 105 959.00 | | | 1 105 959.00 |
VK Loans repaid during the year | 4 027 897.00 | | | 4 027 897.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 224.00 | 1 224.00 | | 1 224.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 829 380.00 | 394 923.00 | 12 434 456.00 | 12 829 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 822 381.00 | 5 830 858.00 | 26 906 671.00 | 55 822 381.00 |
