| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 220 867 799.00 | 164 920 576.00 | 55 947 224.00 | 220 867 799.00 |
BZ Other receivables | 667.00 | | 667.00 | 667.00 |
CF Cash and cash equivalents | 36 327.00 | | 36 327.00 | 36 327.00 |
CJ TOTAL (II) | 36 994.00 | | 36 994.00 | 36 994.00 |
CO Grand total (0 to V) | 220 904 793.00 | 164 920 576.00 | 55 984 217.00 | 220 904 793.00 |
CU Other investments | 220 867 799.00 | 164 920 576.00 | 55 947 224.00 | 220 867 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 400 000.00 | 6 400 000.00 | | 6 400 000.00 |
DB Share, merger, contribution premiums, etc. | 43 913.00 | 43 913.00 | | 43 913.00 |
DD Legal reserve (1) | 640 000.00 | 640 000.00 | | 640 000.00 |
DG Other reserves | 58 939 916.00 | 58 939 916.00 | | 58 939 916.00 |
DH Retained earnings | -135 898 196.00 | -47 671 476.00 | | -135 898 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 503 842.00 | -88 226 720.00 | | -35 503 842.00 |
DL TOTAL (I) | -105 378 209.00 | -69 874 367.00 | | -105 378 209.00 |
DP Provisions for Risks | 35 255 357.00 | 26 727 342.00 | | 35 255 357.00 |
DR TOTAL (IV) | 35 255 357.00 | 26 727 342.00 | | 35 255 357.00 |
DX Trade payables and related accounts | 6 930.00 | 10 522.00 | | 6 930.00 |
EA Other liabilities | 126 100 139.00 | 117 638 145.00 | | 126 100 139.00 |
EC TOTAL (IV) | 126 107 069.00 | 117 648 667.00 | | 126 107 069.00 |
EE Grand total (I to V) | 55 984 217.00 | 74 501 642.00 | | 55 984 217.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 562.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 19 638.00 | |
GG - OPERATING RESULT (I - II) | | | -19 638.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 634 288.00 | |
GM Reversals of provisions and transfers of expenses | | | 164 231 438.00 | |
GN Positive exchange differences | | | 15 742.00 | |
GP Total financial income (V) | | | 164 865 725.00 | |
GQ Financial allocations to depreciation and provisions | | | 200 175 933.00 | |
GR Interest and similar expenses | | | 182 676.00 | |
GS Negative differences of foreign exchange | | | -8 680.00 | |
GU Total financial expenses (VI) | | | 200 349 929.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 484 203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 503 842.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 164 865 725.00 | 76 158 529.00 | | 164 865 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 369 567.00 | 164 385 249.00 | | 200 369 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 503 842.00 | -88 226 720.00 | | -35 503 842.00 |
| |
| 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 | 211 955 464.00 | | 8 912 336.00 | 211 955 464.00 |
I3 DECREASES Total Financial Fixed Assets | | | 220 867 799.00 | |
I4 DECREASES Grand Total | | | 220 867 799.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 211 955 464.00 | | 8 912 336.00 | 211 955 464.00 |
| |
| 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 | 26 727 342.00 | 35 255 357.00 | 26 727 342.00 | 26 727 342.00 |
7B Total provisions for depreciation | 137 504 096.00 | 164 920 576.00 | 137 504 096.00 | 137 504 096.00 |
7C Grand total | 164 231 438.00 | 200 175 933.00 | 164 231 438.00 | 164 231 438.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 200 175 933.00 | 164 231 438.00 | |
| |
| 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 | 6 930.00 | 6 930.00 | | 6 930.00 |
VC Group and associates | 667.00 | | | 667.00 |
VI Group and Associates | 126 100 139.00 | 126 100 139.00 | | 126 100 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 667.00 | 667.00 | | 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 107 069.00 | 126 107 069.00 | | 126 107 069.00 |
