| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 237 595 987.00 | 237 595 987.00 | | 237 595 987.00 |
BJ TOTAL (I) | 237 595 987.00 | 237 595 987.00 | | 237 595 987.00 |
BX Customers and related accounts | 9 385.00 | | 9 385.00 | 9 385.00 |
BZ Other receivables | 107 695.00 | | 107 695.00 | 107 695.00 |
CF Cash and cash equivalents | 57 325.00 | | 57 325.00 | 57 325.00 |
CJ TOTAL (II) | 174 405.00 | | 174 405.00 | 174 405.00 |
CO Grand total (0 to V) | 237 770 392.00 | 237 595 987.00 | 174 405.00 | 237 770 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 88 746 413.00 | 88 746 413.00 | | 88 746 413.00 |
DD Legal reserve (1) | 947 449.00 | 947 449.00 | | 947 449.00 |
DH Retained earnings | -213 319 801.00 | -213 319 535.00 | | -213 319 801.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 264.00 | -266.00 | | -13 264.00 |
DL TOTAL (I) | -123 639 203.00 | -123 625 939.00 | | -123 639 203.00 |
DU Loans and Debts from Credit Institutions (3) | 122 002 239.00 | 122 002 239.00 | | 122 002 239.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 502 538.00 | 1 502 538.00 | | 1 502 538.00 |
DX Trade payables and related accounts | 292 537.00 | 292 537.00 | | 292 537.00 |
DY Tax and social security liabilities | 16 288.00 | 17 162.00 | | 16 288.00 |
EA Other liabilities | 6.00 | 6.00 | | 6.00 |
EC TOTAL (IV) | 123 813 608.00 | 123 814 482.00 | | 123 813 608.00 |
EE Grand total (I to V) | 174 405.00 | 188 543.00 | | 174 405.00 |
EG Accrued income and payables due within one year | 1 811 368.00 | 1 812 243.00 | | 1 811 368.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 661.00 | | 1 661.00 | 1 661.00 |
FJ Net sales | 1 661.00 | | 1 661.00 | 1 661.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 661.00 | |
FW Other purchases and external expenses | | | 14 720.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GF Total Operating Expenses (II) | | | 14 925.00 | |
GG - OPERATING RESULT (I - II) | | | -13 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 264.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 661.00 | 18 359.00 | | 1 661.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 925.00 | 18 625.00 | | 14 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 264.00 | -266.00 | | -13 264.00 |
| |
| 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 | 237 595 987.00 | | | 237 595 987.00 |
I3 DECREASES Total Financial Fixed Assets | | | 237 595 987.00 | |
I4 DECREASES Grand Total | | | 237 595 987.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 237 595 987.00 | | | 237 595 987.00 |
| |
| 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 | 292 537.00 | 292 537.00 | | 292 537.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6.00 | 6.00 | | 6.00 |
UL Receivables related to investments | 3.00 | | | 3.00 |
UX Other trade receivables | 9 385.00 | | | 9 385.00 |
VH Loans with a maturity of more than one year at origin | 122 002 239.00 | | | 122 002 239.00 |
VI Group and Associates | 1 502 538.00 | 1 502 538.00 | | 1 502 538.00 |
VP Miscellaneous | 107 695.00 | | | 107 695.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 288.00 | 16 288.00 | | 16 288.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 082.00 | 117 079.00 | 3.00 | 117 082.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 813 608.00 | 1 811 368.00 | | 123 813 608.00 |
