| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 547 516.00 | | 1 547 516.00 | 1 547 516.00 |
BJ TOTAL (I) | 82 292 388.00 | | 82 292 388.00 | 82 292 388.00 |
BZ Other receivables | 3 023.00 | | 3 023.00 | 3 023.00 |
CF Cash and cash equivalents | 884 264.00 | | 884 264.00 | 884 264.00 |
CJ TOTAL (II) | 887 287.00 | | 887 287.00 | 887 287.00 |
CO Grand total (0 to V) | 83 179 675.00 | | 83 179 675.00 | 83 179 675.00 |
CU Other investments | 80 744 873.00 | | 80 744 873.00 | 80 744 873.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 570 865.00 | 144 000.00 | | 2 570 865.00 |
DB Share, merger, contribution premiums, etc. | 44 479 582.00 | | | 44 479 582.00 |
DD Legal reserve (1) | 14 400.00 | 14 400.00 | | 14 400.00 |
DF Regulated reserves (1) | 2 351.00 | 2 351.00 | | 2 351.00 |
DG Other reserves | 648 934.00 | 648 934.00 | | 648 934.00 |
DH Retained earnings | 83.00 | 19 193.00 | | 83.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -697 090.00 | 92 826.00 | | -697 090.00 |
DL TOTAL (I) | 47 019 125.00 | 921 705.00 | | 47 019 125.00 |
DP Provisions for Risks | 763 397.00 | | | 763 397.00 |
DR TOTAL (IV) | 763 397.00 | | | 763 397.00 |
DX Trade payables and related accounts | 16 090.00 | 24 773.00 | | 16 090.00 |
EA Other liabilities | 35 381 063.00 | 7 358 775.00 | | 35 381 063.00 |
EC TOTAL (IV) | 35 397 153.00 | 7 383 548.00 | | 35 397 153.00 |
EE Grand total (I to V) | 83 179 675.00 | 8 305 252.00 | | 83 179 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 23 990.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 24 115.00 | |
GG - OPERATING RESULT (I - II) | | | -24 115.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 449 565.00 | |
GL Other interest and similar income | | | 284.00 | |
GP Total financial income (V) | | | 449 849.00 | |
GQ Financial allocations to depreciation and provisions | | | 763 397.00 | |
GR Interest and similar expenses | | | 359 427.00 | |
GU Total financial expenses (VI) | | | 1 122 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -672 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -697 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 449 849.00 | 275 220.00 | | 449 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 146 939.00 | 182 394.00 | | 1 146 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -697 090.00 | 92 826.00 | | -697 090.00 |
| |
| 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 | 7 717 979.00 | | 102 704 104.00 | 7 717 979.00 |
I3 DECREASES Total Financial Fixed Assets | 28 129 695.00 | | 82 292 388.00 | 28 129 695.00 |
I4 DECREASES Grand Total | 28 129 695.00 | | 82 292 388.00 | 28 129 695.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 717 979.00 | | 102 704 104.00 | 7 717 979.00 |
| |
| 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 | | 763 397.00 | | |
7C Grand total | | 763 397.00 | | |
UG - Financial | | 763 397.00 | | |
| |
| 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 | 16 090.00 | 16 090.00 | | 16 090.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 928.00 | 10 928.00 | | 10 928.00 |
UL Receivables related to investments | 1 547 516.00 | 217 516.00 | | 1 547 516.00 |
VB VAT | 362.00 | | | 362.00 |
VI Group and Associates | 35 370 135.00 | 35 370 135.00 | | 35 370 135.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 662.00 | | | 2 662.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 550 539.00 | 220 539.00 | 1 330 000.00 | 1 550 539.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 397 153.00 | 35 397 153.00 | | 35 397 153.00 |
