| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 26 750 067.00 | | 26 750 067.00 | 26 750 067.00 |
BJ TOTAL (I) | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
CF Cash and cash equivalents | 85 685.00 | | 85 685.00 | 85 685.00 |
CJ TOTAL (II) | 85 685.00 | | 85 685.00 | 85 685.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
CU Other investments | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DD Legal reserve (1) | 247 208 505.00 | 247 208 504.00 | | 247 208 505.00 |
DG Other reserves | 1 237 198 796.00 | 1 261 763 795.00 | | 1 237 198 796.00 |
DH Retained earnings | 26 400 582.00 | 81 726 029.00 | | 26 400 582.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 885 537.00 | -55 325 447.00 | | 45 885 537.00 |
DK Regulated provisions | 5 000.00 | 5 000.00 | | 5 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DM Proceeds from equity securities issues | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DO TOTAL (II) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 720 349 846.00 | 717 192 077.00 | | 720 349 846.00 |
DX Trade payables and related accounts | 3 592.00 | 7 523.00 | | 3 592.00 |
EC TOTAL (IV) | 720 353 438.00 | 717 199 600.00 | | 720 353 438.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 78 461.00 | |
GF Total Operating Expenses (II) | | | 78 461.00 | |
GG - OPERATING RESULT (I - II) | | | -78 461.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 98 000 000.00 | |
GK Income from other securities and fixed asset receivables | | | 841.00 | |
GP Total financial income (V) | | | 98 000 841.00 | |
GR Interest and similar expenses | | | 52 036 843.00 | |
GU Total financial expenses (VI) | | | 52 036 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 963 998.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 885 537.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 98 000 841.00 | 506.00 | | 98 000 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 115 304.00 | 55 325 953.00 | | 52 115 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 885 537.00 | -55 325 447.00 | | 45 885 537.00 |
| |
| 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 | 2 147 483 647.00 | | 26 750 067.00 | 2 147 483 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 147 483 647.00 | |
I4 DECREASES Grand Total | | | 2 147 483 647.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 147 483 647.00 | | 26 750 067.00 | 2 147 483 647.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 000.00 | | | 5 000.00 |
7C Grand total | 5 000.00 | | | 5 000.00 |
| |
| 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 | 720 349 846.00 | 50 349 846.00 | 670 000 000.00 | 720 349 846.00 |
8B Suppliers and Related Accounts | 3 592.00 | 3 592.00 | | 3 592.00 |
UP Loans | 26 750 067.00 | 26 750 067.00 | | 26 750 067.00 |
VJ Loans taken out during the year | 460 162 981.00 | | | 460 162 981.00 |
VK Loans repaid during the year | 525 643 528.00 | | | 525 643 528.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 750 067.00 | 26 750 067.00 | | 26 750 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 720 353 437.00 | 50 353 437.00 | 670 000 000.00 | 720 353 437.00 |
