| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 71 444 954.00 | 46 210 110.00 | 25 234 844.00 | 71 444 954.00 |
BH Other financial assets | 9 019 183.00 | | 9 019 183.00 | 9 019 183.00 |
BJ TOTAL (I) | 80 464 137.00 | 46 210 110.00 | 34 254 027.00 | 80 464 137.00 |
BX Customers and related accounts | 424 288.00 | | 424 288.00 | 424 288.00 |
BZ Other receivables | 2 225 114.00 | | 2 225 114.00 | 2 225 114.00 |
CF Cash and cash equivalents | 294 802.00 | | 294 802.00 | 294 802.00 |
CJ TOTAL (II) | 2 944 205.00 | | 2 944 205.00 | 2 944 205.00 |
CO Grand total (0 to V) | 83 408 341.00 | 46 210 110.00 | 37 198 232.00 | 83 408 341.00 |
| |
| 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 | -19 324 878.00 | -20 544 025.00 | | -19 324 878.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 542 349.00 | 1 219 147.00 | | 1 542 349.00 |
DK Regulated provisions | 10 497 076.00 | 11 782 568.00 | | 10 497 076.00 |
DL TOTAL (I) | -7 284 453.00 | -7 541 310.00 | | -7 284 453.00 |
DU Loans and Debts from Credit Institutions (3) | 41 263 635.00 | 45 419 977.00 | | 41 263 635.00 |
DX Trade payables and related accounts | 25 194.00 | 25 132.00 | | 25 194.00 |
DY Tax and social security liabilities | 6 071.00 | 7 331.00 | | 6 071.00 |
EA Other liabilities | 3 187 785.00 | 3 096 944.00 | | 3 187 785.00 |
EC TOTAL (IV) | 44 482 685.00 | 48 549 384.00 | | 44 482 685.00 |
EE Grand total (I to V) | 37 198 232.00 | 41 008 074.00 | | 37 198 232.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 471 810.00 | 4 471 810.00 | |
FJ Net sales | | 4 471 810.00 | 4 471 810.00 | |
FR Total operating income (I) | | | 4 471 810.00 | |
FW Other purchases and external expenses | | | 30 408.00 | |
FX Taxes, duties, and similar payments | | | 14 080.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 572 248.00 | |
GF Total Operating Expenses (II) | | | 3 616 736.00 | |
GG - OPERATING RESULT (I - II) | | | 855 073.00 | |
GK Income from other securities and fixed asset receivables | | | -17 082.00 | |
GL Other interest and similar income | | | 400 309.00 | |
GP Total financial income (V) | | | 383 227.00 | |
GR Interest and similar expenses | | | 254 865.00 | |
GU Total financial expenses (VI) | | | 254 865.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 128 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 983 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 285 492.00 | 1 271 165.00 | | 1 285 492.00 |
HD Total exceptional income (VII) | 1 285 492.00 | 1 271 165.00 | | 1 285 492.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 285 492.00 | 1 271 165.00 | | 1 285 492.00 |
HK Income tax | 726 578.00 | 640 253.00 | | 726 578.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 140 529.00 | 5 739 339.00 | | 6 140 529.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 598 180.00 | 4 520 192.00 | | 4 598 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 542 349.00 | 1 219 147.00 | | 1 542 349.00 |
| |
| 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 | 80 733 599.00 | | 4 517.00 | 80 733 599.00 |
I3 DECREASES Total Financial Fixed Assets | | 273 979.00 | 9 019 183.00 | |
I4 DECREASES Grand Total | | 273 979.00 | 80 464 137.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 71 444 954.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 71 444 954.00 | | | 71 444 954.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 288 645.00 | | 4 517.00 | 9 288 645.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 637 862.00 | 3 572 248.00 | | 42 637 862.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 637 862.00 | 3 572 248.00 | | 42 637 862.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 782 568.00 | | 1 285 492.00 | 11 782 568.00 |
7C Grand total | 11 782 568.00 | | 1 285 492.00 | 11 782 568.00 |
| |
| 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 | 25 194.00 | 25 194.00 | | 25 194.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 461 207.00 | -9 153.00 | | 2 461 207.00 |
UT Other financial assets | 9 019 183.00 | 418 840.00 | 8 600 342.00 | 9 019 183.00 |
UX Other trade receivables | 424 288.00 | 424 288.00 | | 424 288.00 |
VB VAT | 4 199.00 | 4 199.00 | | 4 199.00 |
VH Loans with a maturity of more than one year at origin | 41 263 635.00 | 4 570 073.00 | 36 693 561.00 | 41 263 635.00 |
VI Group and Associates | 726 578.00 | 726 578.00 | | 726 578.00 |
VK Loans repaid during the year | 4 151 671.00 | | | 4 151 671.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 071.00 | 6 071.00 | | 6 071.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 230 068.00 | 2 230 068.00 | | 2 230 068.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 677 738.00 | 3 077 396.00 | 8 600 342.00 | 11 677 738.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 482 685.00 | 5 318 763.00 | 36 693 561.00 | 44 482 685.00 |
