| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 55 868 585.00 | | 55 868 585.00 | 55 868 585.00 |
BZ Other receivables | 157 548 197.00 | | 157 548 197.00 | 157 548 197.00 |
CF Cash and cash equivalents | 1 389 660.00 | | 1 389 660.00 | 1 389 660.00 |
CJ TOTAL (II) | 158 937 856.00 | | 158 937 856.00 | 158 937 856.00 |
CO Grand total (0 to V) | 214 806 441.00 | | 214 806 441.00 | 214 806 441.00 |
CU Other investments | 55 868 585.00 | | 55 868 585.00 | 55 868 585.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 501 000.00 | | | 10 501 000.00 |
DB Share, merger, contribution premiums, etc. | 94 500 000.00 | | | 94 500 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 252.00 | | | -7 252.00 |
DK Regulated provisions | 233 038.00 | | | 233 038.00 |
DL TOTAL (I) | 105 226 786.00 | | | 105 226 786.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 428 596.00 | | | 108 428 596.00 |
DX Trade payables and related accounts | 1 680.00 | | | 1 680.00 |
EA Other liabilities | 460.00 | | | 460.00 |
EB Prepaid income (2) | 1 148 918.00 | | | 1 148 918.00 |
EC TOTAL (IV) | 109 579 655.00 | | | 109 579 655.00 |
EE Grand total (I to V) | 214 806 441.00 | | | 214 806 441.00 |
EG Accrued income and payables due within one year | 2 879 654.00 | | | 2 879 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 913.00 | |
GF Total Operating Expenses (II) | | | 14 913.00 | |
GG - OPERATING RESULT (I - II) | | | -14 913.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 059.00 | |
GL Other interest and similar income | | | 1 905 236.00 | |
GP Total financial income (V) | | | 1 969 295.00 | |
GR Interest and similar expenses | | | 1 728 596.00 | |
GU Total financial expenses (VI) | | | 1 728 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 240 699.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 225 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 233 038.00 | | | 233 038.00 |
HH Total exceptional expenses (VIII) | 233 038.00 | | | 233 038.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -233 038.00 | | | -233 038.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 969 295.00 | | | 1 969 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 976 548.00 | | | 1 976 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 252.00 | | | -7 252.00 |
| |
| 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 | | | 55 868 585.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 55 868 585.00 | |
I4 DECREASES Grand Total | | | 55 868 585.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 55 868 585.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 233 038.00 | | |
7C Grand total | | 233 038.00 | | |
UJ - Exceptional | | 233 038.00 | | |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
8K Other liabilities (including liabilities related to repo transactions) | 460.00 | 460.00 | | 460.00 |
8L Deferred income | 1 148 918.00 | 1 148 918.00 | | 1 148 918.00 |
VC Group and associates | 157 548 197.00 | | | 157 548 197.00 |
VI Group and Associates | 108 428 596.00 | 1 728 596.00 | | 108 428 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 157 548 197.00 | 64 059.00 | 157 484 138.00 | 157 548 197.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 579 655.00 | 2 879 655.00 | | 109 579 655.00 |
