| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 500 000.00 | | 2 500 000.00 | 2 500 000.00 |
BJ TOTAL (I) | 265 812 051.00 | | 265 812 051.00 | 265 812 051.00 |
BX Customers and related accounts | 473 760.00 | | 473 760.00 | 473 760.00 |
BZ Other receivables | 448 796.00 | | 448 796.00 | 448 796.00 |
CF Cash and cash equivalents | 4 168.00 | | 4 168.00 | 4 168.00 |
CH Prepaid expenses | 477.00 | | 477.00 | 477.00 |
CJ TOTAL (II) | 927 200.00 | | 927 200.00 | 927 200.00 |
CO Grand total (0 to V) | 266 739 251.00 | | 266 739 251.00 | 266 739 251.00 |
CU Other investments | 263 312 051.00 | | 263 312 051.00 | 263 312 051.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 119 068 150.00 | | | 119 068 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 249 200.00 | | | -8 249 200.00 |
DL TOTAL (I) | 110 818 950.00 | | | 110 818 950.00 |
DT Other Bond Issues | 154 392 533.00 | | | 154 392 533.00 |
DU Loans and Debts from Credit Institutions (3) | 47.00 | | | 47.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500 000.00 | | | 500 000.00 |
DX Trade payables and related accounts | 205 689.00 | | | 205 689.00 |
DY Tax and social security liabilities | 821 580.00 | | | 821 580.00 |
EA Other liabilities | 450.00 | | | 450.00 |
EC TOTAL (IV) | 155 920 300.00 | | | 155 920 300.00 |
EE Grand total (I to V) | 266 739 250.00 | | | 266 739 250.00 |
EG Accrued income and payables due within one year | 1 027 767.00 | | | 1 027 767.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 47.00 | | | 47.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 152 130.00 | |
FJ Net sales | | | 1 152 130.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 152 132.00 | |
FW Other purchases and external expenses | | | 774 398.00 | |
FX Taxes, duties, and similar payments | | | 1 582.00 | |
FY Salaries and Wages | | | 545 000.00 | |
FZ Social Security Contributions | | | 227 664.00 | |
GE Other Expenses | | | 62 500.00 | |
GF Total Operating Expenses (II) | | | 1 611 145.00 | |
GG - OPERATING RESULT (I - II) | | | -459 012.00 | |
GL Other interest and similar income | | | 2 345.00 | |
GP Total financial income (V) | | | 2 345.00 | |
GR Interest and similar expenses | | | 7 792 533.00 | |
GU Total financial expenses (VI) | | | 7 792 533.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 790 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 249 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 7 697 564.00 | | | 7 697 564.00 |
HD Total exceptional income (VII) | 7 697 564.00 | | | 7 697 564.00 |
HF Exceptional expenses on capital transactions | 7 697 564.00 | | | 7 697 564.00 |
HH Total exceptional expenses (VIII) | 7 697 564.00 | | | 7 697 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 852 041.00 | | | 8 852 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 101 242.00 | | | 17 101 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 249 200.00 | | | -8 249 200.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 265 812 051.00 | |
I4 DECREASES Grand Total | | | 265 812 051.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 154 392 533.00 | | | 154 392 533.00 |
8A Miscellaneous Loans and Financial Debts | 500 000.00 | | | 500 000.00 |
8B Suppliers and Related Accounts | 205 689.00 | 205 689.00 | | 205 689.00 |
8K Other liabilities (including liabilities related to repo transactions) | 450.00 | 450.00 | | 450.00 |
UL Receivables related to investments | 2 500 000.00 | | | 2 500 000.00 |
UX Other trade receivables | 473 760.00 | | | 473 760.00 |
VG Loans with a maturity of up to one year at origin | 48.00 | 48.00 | | 48.00 |
VJ Loans taken out during the year | 146 600 000.00 | | | 146 600 000.00 |
VP Miscellaneous | 448 796.00 | | | 448 796.00 |
VQ Other Taxes, Duties, and Similar Debts | 821 580.00 | 821 580.00 | | 821 580.00 |
VS Prepaid expenses | 477.00 | | | 477.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 423 032.00 | 923 032.00 | 2 500 000.00 | 3 423 032.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 920 301.00 | 1 027 768.00 | | 155 920 301.00 |
