| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 669 378 782.00 | 452 145 000.00 | 217 233 782.00 | 669 378 782.00 |
BZ Other receivables | 24 039 761.00 | | 24 039 761.00 | 24 039 761.00 |
CD Marketable securities | 152.00 | | 152.00 | 152.00 |
CJ TOTAL (II) | 24 039 913.00 | | 24 039 913.00 | 24 039 913.00 |
CO Grand total (0 to V) | 693 418 696.00 | 452 145 000.00 | 241 273 696.00 | 693 418 696.00 |
CU Other investments | 669 378 782.00 | 452 145 000.00 | 217 233 782.00 | 669 378 782.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 990 000.00 | 38 990 000.00 | | 38 990 000.00 |
DD Legal reserve (1) | 799 876.00 | 799 876.00 | | 799 876.00 |
DF Regulated reserves (1) | 5 391.00 | 5 391.00 | | 5 391.00 |
DH Retained earnings | 94 262 553.00 | 101 597 485.00 | | 94 262 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -828 355.00 | -7 334 931.00 | | -828 355.00 |
DL TOTAL (I) | 133 229 465.00 | 134 057 821.00 | | 133 229 465.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 293 407.00 | 97 288 417.00 | | 97 293 407.00 |
DX Trade payables and related accounts | 44 347.00 | 50 278.00 | | 44 347.00 |
EA Other liabilities | 10 706 476.00 | 6 133 886.00 | | 10 706 476.00 |
EC TOTAL (IV) | 108 044 230.00 | 103 472 581.00 | | 108 044 230.00 |
EE Grand total (I to V) | 241 273 696.00 | 237 530 402.00 | | 241 273 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 39 777.00 | |
FX Taxes, duties, and similar payments | | | 138.00 | |
GF Total Operating Expenses (II) | | | 39 915.00 | |
GG - OPERATING RESULT (I - II) | | | -39 915.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 921 613.00 | |
GU Total financial expenses (VI) | | | 921 613.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -921 613.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -961 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -133 174.00 | -32 550.00 | | -133 174.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 828 355.00 | 7 334 931.00 | | 828 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -828 355.00 | -7 334 931.00 | | -828 355.00 |
| |
| 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 | 669 378 782.00 | | 669 378 782.00 | 669 378 782.00 |
I3 DECREASES Total Financial Fixed Assets | | 669 378 782.00 | 669 378 782.00 | |
I4 DECREASES Grand Total | | 669 378 782.00 | 669 378 782.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 669 378 782.00 | | 669 378 782.00 | 669 378 782.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 452 145 000.00 | | | 452 145 000.00 |
7C Grand total | 452 145 000.00 | | | 452 145 000.00 |
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 |
8A Miscellaneous Loans and Financial Debts | 97 293 407.00 | 193 407.00 | 97 100 000.00 | 97 293 407.00 |
8B Suppliers and Related Accounts | 44 347.00 | 44 347.00 | | 44 347.00 |
VC Group and associates | 15 261 337.00 | 15 261 337.00 | | 15 261 337.00 |
VI Group and Associates | 10 706 476.00 | 10 706 476.00 | | 10 706 476.00 |
VM Income taxes | 8 778 424.00 | 8 778 424.00 | | 8 778 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 039 761.00 | 24 039 761.00 | | 24 039 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 044 230.00 | 10 944 230.00 | 97 100 000.00 | 108 044 230.00 |
