| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 43 591 979.00 | 35 732 838.00 | 7 859 141.00 | 43 591 979.00 |
BH Other financial assets | 7 181 728.00 | | 7 181 728.00 | 7 181 728.00 |
BJ TOTAL (I) | 50 773 707.00 | 35 732 838.00 | 15 040 870.00 | 50 773 707.00 |
BX Customers and related accounts | 9 911.00 | | 9 911.00 | 9 911.00 |
BZ Other receivables | 143 227.00 | | 143 227.00 | 143 227.00 |
CF Cash and cash equivalents | 15 840.00 | | 15 840.00 | 15 840.00 |
CJ TOTAL (II) | 168 977.00 | | 168 977.00 | 168 977.00 |
CN Currency translation adjustments (V) | 7 459 891.00 | | 7 459 891.00 | 7 459 891.00 |
CO Grand total (0 to V) | 58 402 575.00 | 35 732 838.00 | 22 669 738.00 | 58 402 575.00 |
| |
| 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 | -16 864 116.00 | -16 595 190.00 | | -16 864 116.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -224 765.00 | -268 926.00 | | -224 765.00 |
DK Regulated provisions | 3 780 863.00 | 5 090 636.00 | | 3 780 863.00 |
DL TOTAL (I) | -13 307 019.00 | -11 772 480.00 | | -13 307 019.00 |
DU Loans and Debts from Credit Institutions (3) | 31 032 363.00 | 30 326 242.00 | | 31 032 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 891 354.00 | 1 762 761.00 | | 1 891 354.00 |
DX Trade payables and related accounts | 79 776.00 | 79 776.00 | | 79 776.00 |
DY Tax and social security liabilities | 131.00 | 257.00 | | 131.00 |
EA Other liabilities | | -4 482.00 | | |
EB Prepaid income (2) | 2 973 132.00 | 3 223 870.00 | | 2 973 132.00 |
EC TOTAL (IV) | 35 976 756.00 | 35 388 423.00 | | 35 976 756.00 |
EE Grand total (I to V) | 22 669 738.00 | 23 615 943.00 | | 22 669 738.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 3 754 936.00 | 3 754 936.00 | |
FJ Net sales | | 3 754 936.00 | 3 754 936.00 | |
FR Total operating income (I) | | | 3 754 936.00 | |
FW Other purchases and external expenses | | | 55 016.00 | |
FX Taxes, duties, and similar payments | | | 643.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 348 912.00 | |
GF Total Operating Expenses (II) | | | 3 404 571.00 | |
GG - OPERATING RESULT (I - II) | | | 350 365.00 | |
GK Income from other securities and fixed asset receivables | | | -38 654.00 | |
GL Other interest and similar income | | | 286 421.00 | |
GP Total financial income (V) | | | 247 767.00 | |
GR Interest and similar expenses | | | 1 825 919.00 | |
GS Negative differences of foreign exchange | | | 395 937.00 | |
GU Total financial expenses (VI) | | | 2 221 857.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 974 089.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 623 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 309 773.00 | 1 314 090.00 | | 1 309 773.00 |
HD Total exceptional income (VII) | 1 309 773.00 | 1 314 090.00 | | 1 309 773.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 309 773.00 | 1 314 090.00 | | 1 309 773.00 |
HK Income tax | -89 186.00 | -126 687.00 | | -89 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 312 477.00 | 5 280 407.00 | | 5 312 477.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 537 242.00 | 5 549 333.00 | | 5 537 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -224 765.00 | -268 926.00 | | -224 765.00 |
| |
| 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 | 50 424 864.00 | | 354 126.00 | 50 424 864.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 283.00 | 7 181 728.00 | |
I4 DECREASES Grand Total | | 5 283.00 | 50 773 707.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 591 979.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 591 979.00 | | | 43 591 979.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 832 885.00 | | 354 126.00 | 6 832 885.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 383 925.00 | 3 348 912.00 | | 32 383 925.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 383 925.00 | 3 348 912.00 | | 32 383 925.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 090 636.00 | | 1 309 773.00 | 5 090 636.00 |
7C Grand total | 5 090 636.00 | | 1 309 773.00 | 5 090 636.00 |
UJ - Exceptional | | | 1 309 773.00 | |
| |
| 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 | 1 891 354.00 | 379.00 | | 1 891 354.00 |
8B Suppliers and Related Accounts | 79 776.00 | 79 776.00 | | 79 776.00 |
8L Deferred income | 2 973 132.00 | 250 738.00 | 1 003 638.00 | 2 973 132.00 |
UT Other financial assets | 7 181 728.00 | -5 283.00 | 7 187 011.00 | 7 181 728.00 |
UX Other trade receivables | 9 911.00 | 9 911.00 | | 9 911.00 |
VB VAT | 11 000.00 | 11 000.00 | | 11 000.00 |
VC Group and associates | 89 186.00 | 89 186.00 | | 89 186.00 |
VH Loans with a maturity of more than one year at origin | 31 032 363.00 | 1 929 202.00 | 8 816 035.00 | 31 032 363.00 |
VJ Loans taken out during the year | 128 566.00 | | | 128 566.00 |
VK Loans repaid during the year | 1 385 399.00 | | | 1 385 399.00 |
VQ Other Taxes, Duties, and Similar Debts | 131.00 | 131.00 | | 131.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 43 041.00 | 43 041.00 | | 43 041.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 334 866.00 | 147 855.00 | 7 187 011.00 | 7 334 866.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 976 756.00 | 2 260 225.00 | 9 819 673.00 | 35 976 756.00 |
