| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 108.00 | 8 108.00 | | 8 108.00 |
BB Receivables related to investments | 929 041.00 | | 929 041.00 | 929 041.00 |
BJ TOTAL (I) | 244 944 454.00 | 8 108.00 | 244 936 346.00 | 244 944 454.00 |
BZ Other receivables | 2 299 822.00 | 2 242 137.00 | 57 685.00 | 2 299 822.00 |
CD Marketable securities | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
CF Cash and cash equivalents | 2 671 694.00 | | 2 671 694.00 | 2 671 694.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 7 971 516.00 | 2 242 137.00 | 5 729 379.00 | 7 971 516.00 |
CO Grand total (0 to V) | 252 915 970.00 | 2 250 245.00 | 250 665 725.00 | 252 915 970.00 |
CU Other investments | 244 007 305.00 | | 244 007 305.00 | 244 007 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 296 730.00 | 3 182 890.00 | | 3 296 730.00 |
DB Share, merger, contribution premiums, etc. | 231 183 360.00 | 302 456 110.00 | | 231 183 360.00 |
DH Retained earnings | | -41 624 210.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 902 468.00 | -2 418 699.00 | | 13 902 468.00 |
DK Regulated provisions | 2 004 474.00 | 1 909 850.00 | | 2 004 474.00 |
DL TOTAL (I) | 250 387 033.00 | 263 505 940.00 | | 250 387 033.00 |
DQ Provisions for Expenses | 71 109.00 | 71 109.00 | | 71 109.00 |
DR TOTAL (IV) | 71 109.00 | 71 109.00 | | 71 109.00 |
DX Trade payables and related accounts | 178 397.00 | 57 553.00 | | 178 397.00 |
DY Tax and social security liabilities | 9 613.00 | | | 9 613.00 |
EC TOTAL (IV) | 188 009.00 | 57 553.00 | | 188 009.00 |
ED (V) | 19 574.00 | 11 830 051.00 | | 19 574.00 |
EE Grand total (I to V) | 250 665 725.00 | 275 464 653.00 | | 250 665 725.00 |
EG Accrued income and payables due within one year | 188 009.00 | 57 553.00 | | 188 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 216.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 219.00 | |
FW Other purchases and external expenses | | | 4 207 698.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 207 775.00 | |
GG - OPERATING RESULT (I - II) | | | -4 206 556.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 067 071.00 | |
GK Income from other securities and fixed asset receivables | | | 6 306.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | 10 725 628.00 | |
GP Total financial income (V) | | | 19 799 005.00 | |
GR Interest and similar expenses | | | 727 779.00 | |
GS Negative differences of foreign exchange | | | 215 554.00 | |
GU Total financial expenses (VI) | | | 943 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 855 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 649 116.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 21 969 732.00 | | | 21 969 732.00 |
HC Reversals of provisions and transfers of expenses | 242 867.00 | 1 661 408.00 | | 242 867.00 |
HD Total exceptional income (VII) | 22 212 600.00 | 1 661 408.00 | | 22 212 600.00 |
HE Exceptional expenses on management operations | | 1 661 408.00 | | |
HF Exceptional expenses on capital transactions | 21 969 732.00 | | | 21 969 732.00 |
HG Exceptional depreciation and provisions | 989 515.00 | 1 138 663.00 | | 989 515.00 |
HH Total exceptional expenses (VIII) | 22 959 247.00 | 2 800 071.00 | | 22 959 247.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -746 648.00 | -1 138 663.00 | | -746 648.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 012 824.00 | 3 733 619.00 | | 42 012 824.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 110 355.00 | 6 152 318.00 | | 28 110 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 902 468.00 | -2 418 699.00 | | 13 902 468.00 |
| |
| 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 | 270 412 298.00 | | | 270 412 298.00 |
I3 DECREASES Total Financial Fixed Assets | | | 244 936 346.00 | |
I4 DECREASES Grand Total | | | 244 944 454.00 | |
IO DECREASES Total including other intangible assets | | | 8 108.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 108.00 | | | 8 108.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 270 404 190.00 | | | 270 404 190.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 108.00 | | | 8 108.00 |
PE DEPRECIATION Total including other intangible assets | 8 108.00 | | | 8 108.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 909 850.00 | 337 492.00 | 242 867.00 | 1 909 850.00 |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 71 109.00 | | | 71 109.00 |
7C Grand total | 1 980 959.00 | 337 492.00 | 242 867.00 | 1 980 959.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 929 041.00 | | | 929 041.00 |
VP Miscellaneous | 2 299 822.00 | | | 2 299 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 228 863.00 | 2 299 822.00 | 929 041.00 | 3 228 863.00 |
