| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 55 272 846.00 | | 55 272 846.00 | 55 272 846.00 |
CF Cash and cash equivalents | 48 844.00 | | 48 844.00 | 48 844.00 |
CJ TOTAL (II) | 55 321 690.00 | | 55 321 690.00 | 55 321 690.00 |
CO Grand total (0 to V) | 55 321 690.00 | | 55 321 690.00 | 55 321 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000 100.00 | 35 000 100.00 | | 35 000 100.00 |
DD Legal reserve (1) | 2 567 817.00 | 2 479 387.00 | | 2 567 817.00 |
DF Regulated reserves (1) | 336 740.00 | 336 740.00 | | 336 740.00 |
DG Other reserves | 17 359 565.00 | 17 359 565.00 | | 17 359 565.00 |
DH Retained earnings | 46 851.00 | -9 216 866.00 | | 46 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 163.00 | 10 985 486.00 | | 1 163.00 |
DL TOTAL (I) | 55 312 237.00 | 56 944 412.00 | | 55 312 237.00 |
DX Trade payables and related accounts | 9 450.00 | 4 660.00 | | 9 450.00 |
DY Tax and social security liabilities | 3.00 | 3.00 | | 3.00 |
EC TOTAL (IV) | 9 453.00 | 4 663.00 | | 9 453.00 |
EE Grand total (I to V) | 55 321 690.00 | 56 949 075.00 | | 55 321 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 15 964.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GF Total Operating Expenses (II) | | | 16 121.00 | |
GG - OPERATING RESULT (I - II) | | | -16 119.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 17 283.00 | |
GP Total financial income (V) | | | 17 283.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 26 800 835.00 | | |
HC Reversals of provisions and transfers of expenses | | 45 400 072.00 | | |
HD Total exceptional income (VII) | | 72 200 907.00 | | |
HF Exceptional expenses on capital transactions | | 61 213 936.00 | | |
HH Total exceptional expenses (VIII) | | 61 213 936.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 10 986 971.00 | | |
HK Income tax | | -1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 284.00 | 72 216 107.00 | | 17 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 121.00 | 61 230 621.00 | | 16 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 163.00 | 10 985 486.00 | | 1 163.00 |
| |
| 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 | 9 450.00 | 9 450.00 | | 9 450.00 |
8C Staff and Related Accounts | 3.00 | 3.00 | | 3.00 |
VC Group and associates | 55 272 478.00 | 55 272 478.00 | | 55 272 478.00 |
VM Income taxes | 368.00 | 368.00 | | 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 272 846.00 | 55 272 846.00 | | 55 272 846.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 453.00 | 9 453.00 | | 9 453.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
