| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 550 146.00 | | 550 146.00 | 550 146.00 |
BD Other fixed assets | 249.00 | | 249.00 | 249.00 |
BJ TOTAL (I) | 8 230 220.00 | 4 251 392.00 | 3 978 828.00 | 8 230 220.00 |
BZ Other receivables | 313 287 169.00 | | 313 287 169.00 | 313 287 169.00 |
CJ TOTAL (II) | 313 287 169.00 | | 313 287 169.00 | 313 287 169.00 |
CN Currency translation adjustments (V) | 58 822.00 | | 58 822.00 | 58 822.00 |
CO Grand total (0 to V) | 321 576 211.00 | 4 251 392.00 | 317 324 818.00 | 321 576 211.00 |
CU Other investments | 7 679 825.00 | 4 251 392.00 | 3 428 433.00 | 7 679 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 97 709 575.00 | 97 709 575.00 | | 97 709 575.00 |
DB Share, merger, contribution premiums, etc. | 64 775 174.00 | 64 775 174.00 | | 64 775 174.00 |
DD Legal reserve (1) | 71 961 338.00 | 71 961 338.00 | | 71 961 338.00 |
DH Retained earnings | 9 140 783.00 | 14 278.00 | | 9 140 783.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 426 625.00 | 9 126 505.00 | | -3 426 625.00 |
DL TOTAL (I) | 240 160 245.00 | 243 586 870.00 | | 240 160 245.00 |
DP Provisions for Risks | 58 822.00 | | | 58 822.00 |
DQ Provisions for Expenses | 364 000.00 | 364 000.00 | | 364 000.00 |
DR TOTAL (IV) | 422 822.00 | 364 000.00 | | 422 822.00 |
DX Trade payables and related accounts | 22 286.00 | 21 426.00 | | 22 286.00 |
DY Tax and social security liabilities | | 1 254.00 | | |
EA Other liabilities | 76 719 466.00 | 76 725 804.00 | | 76 719 466.00 |
EC TOTAL (IV) | 76 741 751.00 | 76 748 484.00 | | 76 741 751.00 |
EE Grand total (I to V) | 317 324 818.00 | 320 699 354.00 | | 317 324 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 626.00 | | 9 626.00 | 9 626.00 |
FJ Net sales | 9 626.00 | | 9 626.00 | 9 626.00 |
FR Total operating income (I) | | | 9 626.00 | |
FW Other purchases and external expenses | | | 63 646.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 63 722.00 | |
GG - OPERATING RESULT (I - II) | | | -54 096.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 26 971.00 | |
GL Other interest and similar income | | | 500 000.00 | |
GN Positive exchange differences | | | 12.00 | |
GP Total financial income (V) | | | 526 983.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 423 720.00 | |
GR Interest and similar expenses | | | 1 025 613.00 | |
GS Negative differences of foreign exchange | | | 448 231.00 | |
GU Total financial expenses (VI) | | | 3 897 564.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 370 580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 424 677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 6 581 835.00 | | |
HD Total exceptional income (VII) | | 6 581 835.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 581 835.00 | | |
HK Income tax | 1 948.00 | 237 571.00 | | 1 948.00 |
HL TOTAL REVENUE (I + III + V + VII) | 536 609.00 | 11 339 007.00 | | 536 609.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 963 234.00 | 2 212 502.00 | | 3 963 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 426 625.00 | 9 126 505.00 | | -3 426 625.00 |
| |
| 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 | 11 633 828.00 | | | 11 633 828.00 |
I3 DECREASES Total Financial Fixed Assets | 3 403 100.00 | 509.00 | 8 230 220.00 | 3 403 100.00 |
I4 DECREASES Grand Total | 3 403 100.00 | 509.00 | 8 230 220.00 | 3 403 100.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 633 828.00 | | | 11 633 828.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 364.00 | | | 364.00 |
7B Total provisions for depreciation | 1 886.00 | 2 365.00 | | 1 886.00 |
7C Grand total | 2 250.00 | 2 365.00 | | 2 250.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 22.00 | 22.00 | | 22.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26.00 | 26.00 | | 26.00 |
UL Receivables related to investments | 550.00 | 550.00 | | 550.00 |
VC Group and associates | 313 122.00 | 313 122.00 | | 313 122.00 |
VI Group and Associates | 76 693.00 | 76 693.00 | | 76 693.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 165.00 | 165.00 | | 165.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 313 837.00 | 313 837.00 | | 313 837.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 742.00 | 76 742.00 | | 76 742.00 |
