| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 31 007 724.00 | 5 591 726.00 | 25 415 998.00 | 31 007 724.00 |
BJ TOTAL (I) | 31 007 724.00 | 5 591 726.00 | 25 415 998.00 | 31 007 724.00 |
BX Customers and related accounts | 709.00 | | 709.00 | 709.00 |
BZ Other receivables | 8 429.00 | | 8 429.00 | 8 429.00 |
CF Cash and cash equivalents | 38 723.00 | | 38 723.00 | 38 723.00 |
CJ TOTAL (II) | 47 861.00 | | 47 861.00 | 47 861.00 |
CO Grand total (0 to V) | 31 055 585.00 | 5 591 726.00 | 25 463 859.00 | 31 055 585.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -22 537 449.00 | -20 728 971.00 | | -22 537 449.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 707 809.00 | -1 808 478.00 | | -2 707 809.00 |
DK Regulated provisions | 20 416 365.00 | 19 156 858.00 | | 20 416 365.00 |
DL TOTAL (I) | -4 818 893.00 | -3 370 591.00 | | -4 818 893.00 |
DU Loans and Debts from Credit Institutions (3) | 30 247 195.00 | 30 039 202.00 | | 30 247 195.00 |
DX Trade payables and related accounts | 35 297.00 | 24 809.00 | | 35 297.00 |
DY Tax and social security liabilities | 260.00 | 261.00 | | 260.00 |
EC TOTAL (IV) | 30 282 752.00 | 30 064 271.00 | | 30 282 752.00 |
EE Grand total (I to V) | 25 463 859.00 | 26 693 680.00 | | 25 463 859.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 225 189.00 | | 1 225 189.00 | 1 225 189.00 |
FJ Net sales | 1 225 189.00 | | 1 225 189.00 | 1 225 189.00 |
FR Total operating income (I) | | | 1 225 189.00 | |
FW Other purchases and external expenses | | | 19 572.00 | |
FX Taxes, duties, and similar payments | | | 709.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 240 309.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 260 590.00 | |
GG - OPERATING RESULT (I - II) | | | -35 402.00 | |
GR Interest and similar expenses | | | 1 412 901.00 | |
GU Total financial expenses (VI) | | | 1 412 901.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 412 901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 448 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 259 507.00 | 1 694 258.00 | | 1 259 507.00 |
HH Total exceptional expenses (VIII) | 1 259 507.00 | 1 694 258.00 | | 1 259 507.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 259 507.00 | -1 694 258.00 | | -1 259 507.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 225 189.00 | 2 504 317.00 | | 1 225 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 932 998.00 | 4 312 795.00 | | 3 932 998.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 707 809.00 | -1 808 478.00 | | -2 707 809.00 |
| |
| 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 | 31 007 724.00 | | | 31 007 724.00 |
I4 DECREASES Grand Total | | | 31 007 724.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 007 724.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 007 724.00 | | | 31 007 724.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 351 417.00 | 1 240 309.00 | | 4 351 417.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 351 417.00 | 1 240 309.00 | | 4 351 417.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 156 858.00 | 1 259 507.00 | | 19 156 858.00 |
7C Grand total | 19 156 858.00 | 1 259 507.00 | | 19 156 858.00 |
| |
| 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 | 35 297.00 | 35 297.00 | | 35 297.00 |
UX Other trade receivables | 709.00 | | | 709.00 |
VB VAT | 8 429.00 | | | 8 429.00 |
VH Loans with a maturity of more than one year at origin | 30 247 195.00 | 1 413 946.00 | 7 696 029.00 | 30 247 195.00 |
VJ Loans taken out during the year | 429 258.00 | | | 429 258.00 |
VK Loans repaid during the year | 221 265.00 | | | 221 265.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 138.00 | 9 138.00 | | 9 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 282 752.00 | 1 449 504.00 | 7 696 029.00 | 30 282 752.00 |
