| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 35 154 757.00 | | 35 154 757.00 | 35 154 757.00 |
BZ Other receivables | 158 676 942.00 | | 158 676 942.00 | 158 676 942.00 |
CF Cash and cash equivalents | 435 969.00 | | 435 969.00 | 435 969.00 |
CJ TOTAL (II) | 159 112 911.00 | | 159 112 911.00 | 159 112 911.00 |
CO Grand total (0 to V) | 194 267 668.00 | | 194 267 668.00 | 194 267 668.00 |
CR Shares due in more than one year | 158 307 874.00 | | | 158 307 874.00 |
CU Other investments | 35 154 757.00 | | 35 154 757.00 | 35 154 757.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | | | 37 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -101 573.00 | | | -101 573.00 |
DK Regulated provisions | 1 554.00 | | | 1 554.00 |
DL TOTAL (I) | -63 019.00 | | | -63 019.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194 214 961.00 | | | 194 214 961.00 |
DX Trade payables and related accounts | 115 725.00 | | | 115 725.00 |
EC TOTAL (IV) | 194 330 687.00 | | | 194 330 687.00 |
EE Grand total (I to V) | 194 267 668.00 | | | 194 267 668.00 |
EG Accrued income and payables due within one year | 442 463.00 | | | 442 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 140 800.00 | |
GF Total Operating Expenses (II) | | | 140 800.00 | |
GG - OPERATING RESULT (I - II) | | | -140 800.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 367 519.00 | |
GP Total financial income (V) | | | 367 519.00 | |
GR Interest and similar expenses | | | 326 737.00 | |
GU Total financial expenses (VI) | | | 326 737.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -100 019.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 554.00 | | | 1 554.00 |
HH Total exceptional expenses (VIII) | 1 554.00 | | | 1 554.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 554.00 | | | -1 554.00 |
HL TOTAL REVENUE (I + III + V + VII) | 367 519.00 | | | 367 519.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 469 092.00 | | | 469 092.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -101 573.00 | | | -101 573.00 |
| |
| 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 | | | 35 154 757.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 35 154 757.00 | |
I4 DECREASES Grand Total | | | 35 154 757.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 35 154 757.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 554.00 | | |
7C Grand total | | 1 554.00 | | |
UG - Financial | | 1 554.00 | | |
| |
| 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 | 115 725.00 | 115 725.00 | | 115 725.00 |
VC Group and associates | 158 675 393.00 | | | 158 675 393.00 |
VI Group and Associates | 194 214 961.00 | 326 737.00 | 193 888 224.00 | 194 214 961.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 549.00 | | | 1 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 158 676 942.00 | 369 068.00 | 158 307 874.00 | 158 676 942.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 194 330 687.00 | 442 463.00 | 193 888 224.00 | 194 330 687.00 |
