| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 171 300.00 | 171 300.00 | | 171 300.00 |
BB Receivables related to investments | 23 055 844.00 | | 23 055 844.00 | 23 055 844.00 |
BJ TOTAL (I) | 101 896 121.00 | 171 300.00 | 101 724 821.00 | 101 896 121.00 |
BX Customers and related accounts | 282 687.00 | | 282 687.00 | 282 687.00 |
BZ Other receivables | 2 156 380.00 | | 2 156 380.00 | 2 156 380.00 |
CD Marketable securities | 574 648.00 | | 574 648.00 | 574 648.00 |
CF Cash and cash equivalents | 190 672.00 | | 190 672.00 | 190 672.00 |
CH Prepaid expenses | 4 481.00 | | 4 481.00 | 4 481.00 |
CJ TOTAL (II) | 3 208 868.00 | | 3 208 868.00 | 3 208 868.00 |
CO Grand total (0 to V) | 105 104 989.00 | 171 300.00 | 104 933 689.00 | 105 104 989.00 |
CU Other investments | 78 668 977.00 | | 78 668 977.00 | 78 668 977.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 761 058.00 | | | 9 761 058.00 |
DB Share, merger, contribution premiums, etc. | 76 705 537.00 | | | 76 705 537.00 |
DD Legal reserve (1) | 55 706.00 | | | 55 706.00 |
DF Regulated reserves (1) | 172 596.00 | | | 172 596.00 |
DH Retained earnings | -381 114.00 | | | -381 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 268 515.00 | | | 268 515.00 |
DK Regulated provisions | 1 193 053.00 | | | 1 193 053.00 |
DL TOTAL (I) | 87 775 350.00 | | | 87 775 350.00 |
DU Loans and Debts from Credit Institutions (3) | 10 993 867.00 | | | 10 993 867.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 887 648.00 | | | 5 887 648.00 |
DX Trade payables and related accounts | 83 200.00 | | | 83 200.00 |
DY Tax and social security liabilities | 115 850.00 | | | 115 850.00 |
EA Other liabilities | 9 987.00 | | | 9 987.00 |
EB Prepaid income (2) | 67 788.00 | | | 67 788.00 |
EC TOTAL (IV) | 17 158 339.00 | | | 17 158 339.00 |
EE Grand total (I to V) | 104 933 689.00 | | | 104 933 689.00 |
EG Accrued income and payables due within one year | 7 225 021.00 | | | 7 225 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 540 619.00 | | 540 619.00 | 540 619.00 |
FJ Net sales | 540 619.00 | | 540 619.00 | 540 619.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 042.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 559 662.00 | |
FW Other purchases and external expenses | | | 254 942.00 | |
FX Taxes, duties, and similar payments | | | 7 656.00 | |
FY Salaries and Wages | | | 235 424.00 | |
FZ Social Security Contributions | | | 90 812.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 588 835.00 | |
GG - OPERATING RESULT (I - II) | | | -29 173.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 278 745.00 | |
GL Other interest and similar income | | | 19 469.00 | |
GP Total financial income (V) | | | 298 214.00 | |
GR Interest and similar expenses | | | 74 829.00 | |
GU Total financial expenses (VI) | | | 74 829.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 223 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 194 212.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 19 042.00 | | | 19 042.00 |
HE Exceptional expenses on management operations | 3 426.00 | | | 3 426.00 |
HG Exceptional depreciation and provisions | 144 276.00 | | | 144 276.00 |
HH Total exceptional expenses (VIII) | 147 702.00 | | | 147 702.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -147 702.00 | | | -147 702.00 |
HK Income tax | -222 005.00 | | | -222 005.00 |
HL TOTAL REVENUE (I + III + V + VII) | 857 877.00 | | | 857 877.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 589 362.00 | | | 589 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 268 515.00 | | | 268 515.00 |
| |
| 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 | 101 896 121.00 | | | 101 896 121.00 |
I3 DECREASES Total Financial Fixed Assets | | | 101 724 821.00 | |
I4 DECREASES Grand Total | | | 101 896 121.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 171 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 171 300.00 | | | 171 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 101 724 821.00 | | | 101 724 821.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 171 300.00 | | | 171 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 171 300.00 | | | 171 300.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 048 777.00 | 144 276.00 | | 1 048 777.00 |
7C Grand total | 1 048 777.00 | 144 276.00 | | 1 048 777.00 |
UJ - Exceptional | | 144 276.00 | | |
| |
| 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 | 55 888.00 | 55 888.00 | | 55 888.00 |
8B Suppliers and Related Accounts | 83 200.00 | 83 200.00 | | 83 200.00 |
8C Staff and Related Accounts | 17 412.00 | 17 412.00 | | 17 412.00 |
8D Social Security and Other Social Organizations | 23 033.00 | 23 033.00 | | 23 033.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 987.00 | 9 987.00 | | 9 987.00 |
8L Deferred income | 67 788.00 | 67 788.00 | | 67 788.00 |
UL Receivables related to investments | 23 055 844.00 | | | 23 055 844.00 |
UX Other trade receivables | 282 687.00 | | | 282 687.00 |
VB VAT | 11 972.00 | | | 11 972.00 |
VC Group and associates | 1 344 593.00 | | | 1 344 593.00 |
VH Loans with a maturity of more than one year at origin | 10 993 867.00 | 1 060 548.00 | 4 595 039.00 | 10 993 867.00 |
VI Group and Associates | 5 831 760.00 | 5 831 760.00 | | 5 831 760.00 |
VK Loans repaid during the year | 1 028 308.00 | | | 1 028 308.00 |
VM Income taxes | 511 022.00 | | | 511 022.00 |
VP Miscellaneous | 1 927.00 | | | 1 927.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 788.00 | 3 788.00 | | 3 788.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 286 866.00 | | | 286 866.00 |
VS Prepaid expenses | 4 481.00 | | | 4 481.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 499 392.00 | 2 443 548.00 | 23 055 844.00 | 25 499 392.00 |
VW VAT | 71 618.00 | 71 618.00 | | 71 618.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 158 339.00 | 7 225 021.00 | 4 595 039.00 | 17 158 339.00 |
