| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 248 175.00 | | 2 248 175.00 | 2 248 175.00 |
BJ TOTAL (I) | 21 211 417.00 | | 21 211 417.00 | 21 211 417.00 |
BZ Other receivables | 3 803.00 | | 3 803.00 | 3 803.00 |
CF Cash and cash equivalents | 149 882.00 | | 149 882.00 | 149 882.00 |
CJ TOTAL (II) | 153 685.00 | | 153 685.00 | 153 685.00 |
CO Grand total (0 to V) | 21 365 102.00 | | 21 365 102.00 | 21 365 102.00 |
CS Evaluated investments - equity method | | | | |
CU Other investments | 18 963 243.00 | | 18 963 243.00 | 18 963 243.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 125 000.00 | 5 125 000.00 | | 5 125 000.00 |
DH Retained earnings | -308 525.00 | -197 725.00 | | -308 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -922 344.00 | -110 799.00 | | -922 344.00 |
DK Regulated provisions | 327 675.00 | 133 516.00 | | 327 675.00 |
DL TOTAL (I) | 4 221 806.00 | 4 949 991.00 | | 4 221 806.00 |
DU Loans and Debts from Credit Institutions (3) | 5 722 860.00 | 11 725 860.00 | | 5 722 860.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 420 436.00 | 11 181 365.00 | | 11 420 436.00 |
DX Trade payables and related accounts | | 1 800.00 | | |
EC TOTAL (IV) | 17 143 296.00 | 22 909 025.00 | | 17 143 296.00 |
EE Grand total (I to V) | 21 365 102.00 | 27 859 017.00 | | 21 365 102.00 |
EG Accrued income and payables due within one year | 17 143 296.00 | | | 17 143 296.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 50 000.00 | | 50 000.00 | 50 000.00 |
FJ Net sales | 50 000.00 | | 50 000.00 | 50 000.00 |
FR Total operating income (I) | | | 50 000.00 | |
FW Other purchases and external expenses | | | 9 009.00 | |
FX Taxes, duties, and similar payments | | | 289.00 | |
GF Total Operating Expenses (II) | | | 9 298.00 | |
GG - OPERATING RESULT (I - II) | | | 40 702.00 | |
GL Other interest and similar income | | | 17 984.00 | |
GP Total financial income (V) | | | 17 984.00 | |
GR Interest and similar expenses | | | 296 872.00 | |
GU Total financial expenses (VI) | | | 296 872.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -278 888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -238 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 490 000.00 | | | 490 000.00 |
HG Exceptional depreciation and provisions | 194 158.00 | | | 194 158.00 |
HH Total exceptional expenses (VIII) | 684 158.00 | 48 938.00 | | 684 158.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -684 158.00 | -48 938.00 | | -684 158.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 985.00 | 23 240.00 | | 67 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 990 328.00 | 134 039.00 | | 990 328.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -922 344.00 | -110 799.00 | | -922 344.00 |
| |
| 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 | 27 495 970.00 | | 5 127 081.00 | 27 495 970.00 |
I3 DECREASES Total Financial Fixed Assets | 11 411 633.00 | | 21 211 417.00 | 11 411 633.00 |
I4 DECREASES Grand Total | 11 411 633.00 | | 21 211 417.00 | 11 411 633.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 495 970.00 | | 5 127 081.00 | 27 495 970.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 133 517.00 | 194 158.00 | | 133 517.00 |
7C Grand total | 133 517.00 | 194 158.00 | | 133 517.00 |
UJ - Exceptional | | 194 158.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 2 248 175.00 | | | 2 248 175.00 |
VB VAT | 3 797.00 | | | 3 797.00 |
VH Loans with a maturity of more than one year at origin | 5 722 860.00 | 5 722 860.00 | | 5 722 860.00 |
VI Group and Associates | 11 420 436.00 | 11 420 436.00 | | 11 420 436.00 |
VK Loans repaid during the year | 6 000 000.00 | | | 6 000 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6.00 | | | 6.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 251 977.00 | 3 797.00 | 2 248 175.00 | 2 251 977.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 143 296.00 | 17 143 296.00 | | 17 143 296.00 |
