| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 125 584 417.00 | | 125 584 417.00 | 125 584 417.00 |
BJ TOTAL (I) | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
CF Cash and cash equivalents | 51 661.00 | | 51 661.00 | 51 661.00 |
CJ TOTAL (II) | 51 661.00 | | 51 661.00 | 51 661.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
CU Other investments | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DD Legal reserve (1) | 249 502 782.00 | 247 208 505.00 | | 249 502 782.00 |
DG Other reserves | 1 237 198 796.00 | 1 237 198 796.00 | | 1 237 198 796.00 |
DH Retained earnings | 69 991 843.00 | 26 400 582.00 | | 69 991 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 799 181.00 | 45 885 537.00 | | 108 799 181.00 |
DK Regulated provisions | 5 000.00 | 5 000.00 | | 5 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DM Proceeds from equity securities issues | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DO TOTAL (II) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 710 346 790.00 | 720 349 846.00 | | 710 346 790.00 |
DX Trade payables and related accounts | 7 793.00 | 3 592.00 | | 7 793.00 |
EC TOTAL (IV) | 710 354 583.00 | 720 353 437.00 | | 710 354 583.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 76 366.00 | |
GF Total Operating Expenses (II) | | | 76 366.00 | |
GG - OPERATING RESULT (I - II) | | | -76 366.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000 000.00 | |
GK Income from other securities and fixed asset receivables | | | 2 261.00 | |
GP Total financial income (V) | | | 150 002 261.00 | |
GR Interest and similar expenses | | | 41 126 714.00 | |
GU Total financial expenses (VI) | | | 41 126 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108 875 547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 799 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 002 261.00 | 98 000 841.00 | | 150 002 261.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 203 080.00 | 52 115 304.00 | | 41 203 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 799 181.00 | 45 885 537.00 | | 108 799 181.00 |
| |
| 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 | 2 147 483 647.00 | | 98 834 350.00 | 2 147 483 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 147 483 647.00 | |
I4 DECREASES Grand Total | | | 2 147 483 647.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 147 483 647.00 | | 98 834 350.00 | 2 147 483 647.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 000.00 | | | 5 000.00 |
7C Grand total | 5 000.00 | | | 5 000.00 |
| |
| 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 | 710 346 790.00 | 40 346 790.00 | 670 000 000.00 | 710 346 790.00 |
8B Suppliers and Related Accounts | 7 793.00 | 7 793.00 | | 7 793.00 |
UP Loans | 125 584 417.00 | 125 584 417.00 | | 125 584 417.00 |
VJ Loans taken out during the year | 166 650 912.00 | | | 166 650 912.00 |
VK Loans repaid during the year | 166 650 912.00 | | | 166 650 912.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 584 417.00 | 125 584 417.00 | | 125 584 417.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 710 354 583.00 | 40 354 583.00 | 670 000 000.00 | 710 354 583.00 |
