| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 152 507 318.00 | | 152 507 318.00 | 152 507 318.00 |
BJ TOTAL (I) | 1 367 961 284.00 | | 1 367 961 284.00 | 1 367 961 284.00 |
BZ Other receivables | 74 100 451.00 | | 74 100 451.00 | 74 100 451.00 |
CF Cash and cash equivalents | 42 982.00 | | 42 982.00 | 42 982.00 |
CJ TOTAL (II) | 74 143 434.00 | | 74 143 434.00 | 74 143 434.00 |
CO Grand total (0 to V) | 1 442 104 718.00 | | 1 442 104 718.00 | 1 442 104 718.00 |
CU Other investments | 1 215 453 966.00 | | 1 215 453 966.00 | 1 215 453 966.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 678 518.00 | 678 518.00 | | 678 518.00 |
DB Share, merger, contribution premiums, etc. | 57 657 662.00 | 57 657 662.00 | | 57 657 662.00 |
DD Legal reserve (1) | 67 852.00 | 67 852.00 | | 67 852.00 |
DH Retained earnings | 475 616 416.00 | 311 489 066.00 | | 475 616 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 371 719.00 | 164 127 350.00 | | -12 371 719.00 |
DK Regulated provisions | 13 685 375.00 | 13 685 375.00 | | 13 685 375.00 |
DL TOTAL (I) | 535 334 104.00 | 547 705 822.00 | | 535 334 104.00 |
DU Loans and Debts from Credit Institutions (3) | 717 007 691.00 | 716 960 066.00 | | 717 007 691.00 |
DX Trade payables and related accounts | 44 884.00 | 67 843.00 | | 44 884.00 |
DY Tax and social security liabilities | | 74 015.00 | | |
EA Other liabilities | 189 718 040.00 | 264 417 415.00 | | 189 718 040.00 |
EC TOTAL (IV) | 906 770 614.00 | 981 519 340.00 | | 906 770 614.00 |
EE Grand total (I to V) | 1 442 104 718.00 | 1 529 225 162.00 | | 1 442 104 718.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 333 392.00 | |
FR Total operating income (I) | | | 333 392.00 | |
FW Other purchases and external expenses | | | 256 976.00 | |
FX Taxes, duties, and similar payments | | | 37 715.00 | |
GF Total Operating Expenses (II) | | | 294 691.00 | |
GG - OPERATING RESULT (I - II) | | | 38 701.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 3 344 344.00 | |
GL Other interest and similar income | | | 5 773.00 | |
GP Total financial income (V) | | | 3 350 117.00 | |
GR Interest and similar expenses | | | 15 897 680.00 | |
GU Total financial expenses (VI) | | | 15 897 680.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 547 563.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 508 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -137 143.00 | -4.00 | | -137 143.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 683 509.00 | 203 258 153.00 | | 3 683 509.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 055 228.00 | 39 130 802.00 | | 16 055 228.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 371 719.00 | 164 127 350.00 | | -12 371 719.00 |
| |
| 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 | 1 370 662 418.00 | | 3 344 344.00 | 1 370 662 418.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 045 478.00 | 1 367 961 284.00 | |
I4 DECREASES Grand Total | | 6 045 478.00 | 1 367 961 284.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 370 662 418.00 | | 3 344 344.00 | 1 370 662 418.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 685 375.00 | | | 13 685 375.00 |
7C Grand total | 13 685 375.00 | | | 13 685 375.00 |
| |
| 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 | 44 884.00 | 44 884.00 | | 44 884.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 332 224.00 | 2 332 224.00 | | 2 332 224.00 |
UL Receivables related to investments | 152 507 318.00 | 1 207 318.00 | | 152 507 318.00 |
VB VAT | 1 326.00 | | | 1 326.00 |
VC Group and associates | 74 099 126.00 | | | 74 099 126.00 |
VG Loans with a maturity of up to one year at origin | 325.00 | 325.00 | | 325.00 |
VH Loans with a maturity of more than one year at origin | 717 007 366.00 | | 717 007 366.00 | 717 007 366.00 |
VI Group and Associates | 187 385 816.00 | 187 385 816.00 | | 187 385 816.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 226 607 769.00 | 75 307 769.00 | 151 300 000.00 | 226 607 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 906 770 614.00 | 189 763 248.00 | 717 007 366.00 | 906 770 614.00 |
