| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 29 115.00 | 29 115.00 | | 29 115.00 |
AT Other tangible assets | 2 415.00 | 2 415.00 | | 2 415.00 |
BB Receivables related to investments | 128 630 093.00 | | 128 630 093.00 | 128 630 093.00 |
BD Other fixed assets | 3 811.00 | 3 811.00 | | 3 811.00 |
BJ TOTAL (I) | 227 200 870.00 | 35 341.00 | 227 165 529.00 | 227 200 870.00 |
BX Customers and related accounts | 191 190.00 | | 191 190.00 | 191 190.00 |
BZ Other receivables | 53 017 175.00 | | 53 017 175.00 | 53 017 175.00 |
CF Cash and cash equivalents | 3 134.00 | | 3 134.00 | 3 134.00 |
CH Prepaid expenses | 2 741.00 | | 2 741.00 | 2 741.00 |
CJ TOTAL (II) | 53 214 241.00 | | 53 214 241.00 | 53 214 241.00 |
CN Currency translation adjustments (V) | 2 388.00 | | 2 388.00 | 2 388.00 |
CO Grand total (0 to V) | 280 417 499.00 | 35 341.00 | 280 382 157.00 | 280 417 499.00 |
CU Other investments | 98 535 435.00 | | 98 535 435.00 | 98 535 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 173 720.00 | 173 720.00 | | 173 720.00 |
DB Share, merger, contribution premiums, etc. | 14 634 515.00 | 14 634 515.00 | | 14 634 515.00 |
DD Legal reserve (1) | 21 183.00 | 21 183.00 | | 21 183.00 |
DG Other reserves | 39 307.00 | 39 307.00 | | 39 307.00 |
DH Retained earnings | -930 580.00 | 111 824.00 | | -930 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 225 413.00 | -1 042 403.00 | | 225 413.00 |
DL TOTAL (I) | 14 163 558.00 | 13 938 145.00 | | 14 163 558.00 |
DP Provisions for Risks | 2 388.00 | 8 288.00 | | 2 388.00 |
DR TOTAL (IV) | 2 388.00 | 8 288.00 | | 2 388.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | | | 20.00 |
DV Miscellaneous Loans and Financial Debts (4) | 128 059 077.00 | 125 823 183.00 | | 128 059 077.00 |
DX Trade payables and related accounts | 242 809.00 | 344 030.00 | | 242 809.00 |
DY Tax and social security liabilities | 261.00 | | | 261.00 |
DZ Fixed asset liabilities and related accounts | 64 028 587.00 | 64 028 587.00 | | 64 028 587.00 |
EA Other liabilities | 73 885 457.00 | 27 989 980.00 | | 73 885 457.00 |
EC TOTAL (IV) | 266 216 212.00 | 218 185 780.00 | | 266 216 212.00 |
EE Grand total (I to V) | 280 382 157.00 | 232 132 213.00 | | 280 382 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 583 458.00 | 1 583 458.00 | |
FJ Net sales | | 1 583 458.00 | 1 583 458.00 | |
FQ Other income | | | 11 854.00 | |
FR Total operating income (I) | | | 1 595 312.00 | |
FW Other purchases and external expenses | | | 1 571 324.00 | |
FX Taxes, duties, and similar payments | | | 647.00 | |
GE Other Expenses | | | 1 739.00 | |
GF Total Operating Expenses (II) | | | 1 573 710.00 | |
GG - OPERATING RESULT (I - II) | | | 21 602.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 2 931 119.00 | |
GM Reversals of provisions and transfers of expenses | | | 8 288.00 | |
GP Total financial income (V) | | | 2 939 408.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 388.00 | |
GR Interest and similar expenses | | | 2 693 872.00 | |
GU Total financial expenses (VI) | | | 2 696 259.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 243 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 264 751.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 245.00 | | | 15 245.00 |
HD Total exceptional income (VII) | 15 245.00 | | | 15 245.00 |
HF Exceptional expenses on capital transactions | 15 245.00 | | | 15 245.00 |
HH Total exceptional expenses (VIII) | 15 245.00 | | | 15 245.00 |
HK Income tax | 39 338.00 | 75 054.00 | | 39 338.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 549 965.00 | 2 286 466.00 | | 4 549 965.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 324 552.00 | 3 328 870.00 | | 4 324 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 225 413.00 | -1 042 403.00 | | 225 413.00 |
| |
| 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 | 224 637 790.00 | | 2 578 324.00 | 224 637 790.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 245.00 | 227 169 340.00 | |
I4 DECREASES Grand Total | | 15 245.00 | 227 200 870.00 | |
IO DECREASES Total including other intangible assets | | | 29 115.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 415.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 115.00 | | | 29 115.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 415.00 | | | 2 415.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 224 606 260.00 | | 2 578 324.00 | 224 606 260.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 38 110.00 | | | 38 110.00 |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 8 288.00 | 2 388.00 | 8 288.00 | 8 288.00 |
7B Total provisions for depreciation | 3 811.00 | | | 3 811.00 |
7C Grand total | 12 099.00 | 2 388.00 | 8 288.00 | 12 099.00 |
UG - Financial | | 2 388.00 | 8 288.00 | |
| |
| 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 | 128 059 077.00 | | 128 059 077.00 | 128 059 077.00 |
8B Suppliers and Related Accounts | 242 809.00 | 242 809.00 | | 242 809.00 |
8J Fixed Asset Liabilities and Related Accounts | 64 028 587.00 | 64 028 587.00 | | 64 028 587.00 |
UL Receivables related to investments | 128 630 093.00 | | | 128 630 093.00 |
UX Other trade receivables | 191 190.00 | | | 191 190.00 |
VB VAT | 35 833.00 | | | 35 833.00 |
VC Group and associates | 47 642 627.00 | | | 47 642 627.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VI Group and Associates | 73 885 457.00 | 73 885 457.00 | | 73 885 457.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 338 716.00 | | | 5 338 716.00 |
VS Prepaid expenses | 2 741.00 | | | 2 741.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 181 841 200.00 | 181 841 200.00 | | 181 841 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 266 216 212.00 | 266 216 212.00 | | 266 216 212.00 |
