| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 592 691.00 | | 1 592 691.00 | 1 592 691.00 |
AN Land | 4 573.00 | | 4 573.00 | 4 573.00 |
AP Buildings | 16 799.00 | 16 799.00 | | 16 799.00 |
BJ TOTAL (I) | 177 202 869.00 | 2 813 862.00 | 174 389 007.00 | 177 202 869.00 |
BZ Other receivables | 22 932 312.00 | | 22 932 312.00 | 22 932 312.00 |
CF Cash and cash equivalents | 359 768.00 | | 359 768.00 | 359 768.00 |
CJ TOTAL (II) | 23 292 080.00 | | 23 292 080.00 | 23 292 080.00 |
CO Grand total (0 to V) | 200 494 950.00 | 2 813 862.00 | 197 681 088.00 | 200 494 950.00 |
CU Other investments | 175 588 805.00 | 2 797 063.00 | 172 791 742.00 | 175 588 805.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 013 844.00 | 14 013 844.00 | | 14 013 844.00 |
DB Share, merger, contribution premiums, etc. | 21 779 489.00 | 21 779 489.00 | | 21 779 489.00 |
DD Legal reserve (1) | 1 537 086.00 | 1 537 086.00 | | 1 537 086.00 |
DF Regulated reserves (1) | 1 545.00 | 1 545.00 | | 1 545.00 |
DG Other reserves | 28 101 290.00 | 27 759 061.00 | | 28 101 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -477 493.00 | 342 229.00 | | -477 493.00 |
DL TOTAL (I) | 64 955 761.00 | 65 433 255.00 | | 64 955 761.00 |
DP Provisions for Risks | 1 217 998.00 | | | 1 217 998.00 |
DR TOTAL (IV) | 1 217 998.00 | | | 1 217 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131 494 480.00 | 131 639 435.00 | | 131 494 480.00 |
DX Trade payables and related accounts | 12 848.00 | 2 650.00 | | 12 848.00 |
EC TOTAL (IV) | 131 507 328.00 | 131 642 085.00 | | 131 507 328.00 |
EE Grand total (I to V) | 197 681 088.00 | 197 075 340.00 | | 197 681 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 19 853.00 | |
FX Taxes, duties, and similar payments | | | 714.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 20 608.00 | |
GG - OPERATING RESULT (I - II) | | | -20 608.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 000 000.00 | |
GK Income from other securities and fixed asset receivables | | | 265 108.00 | |
GP Total financial income (V) | | | 2 265 108.00 | |
GR Interest and similar expenses | | | 1 503 996.00 | |
GU Total financial expenses (VI) | | | 1 503 996.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 761 112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 740 504.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 217 998.00 | | | 1 217 998.00 |
HH Total exceptional expenses (VIII) | 1 217 998.00 | | | 1 217 998.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 217 998.00 | | | -1 217 998.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 265 108.00 | 2 000 000.00 | | 2 265 108.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 742 602.00 | 1 657 770.00 | | 2 742 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -477 493.00 | 342 229.00 | | -477 493.00 |
| |
| 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 | 177 202 869.00 | | | 177 202 869.00 |
I3 DECREASES Total Financial Fixed Assets | | | 175 588 805.00 | |
I4 DECREASES Grand Total | | | 177 202 869.00 | |
IO DECREASES Total including other intangible assets | | | 1 592 691.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 373.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 592 691.00 | | | 1 592 691.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 373.00 | | | 21 373.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 175 588 805.00 | | | 175 588 805.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 799.00 | | | 16 799.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 799.00 | | | 16 799.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 1 217 998.00 | | |
7B Total provisions for depreciation | 2 797 063.00 | | | 2 797 063.00 |
7C Grand total | 2 797 063.00 | 1 217 998.00 | | 2 797 063.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 1 217 998.00 | | |
| |
| 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 | 131 494 480.00 | 1 503 996.00 | 129 990 484.00 | 131 494 480.00 |
8B Suppliers and Related Accounts | 12 848.00 | 12 848.00 | | 12 848.00 |
VC Group and associates | 22 932 312.00 | | | 22 932 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 932 312.00 | | 22 932 312.00 | 22 932 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 507 328.00 | 1 516 844.00 | 129 990 484.00 | 131 507 328.00 |
