| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 140 801.00 | 140 801.00 | | 140 801.00 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | 61 648 116.00 | 3 008 169.00 | 58 639 946.00 | 61 648 116.00 |
BX Customers and related accounts | 64 800.00 | | 64 800.00 | 64 800.00 |
BZ Other receivables | 48 064 035.00 | | 48 064 035.00 | 48 064 035.00 |
CH Prepaid expenses | 96 328.00 | | 96 328.00 | 96 328.00 |
CJ TOTAL (II) | 48 225 163.00 | | 48 225 163.00 | 48 225 163.00 |
CO Grand total (0 to V) | 109 986 306.00 | 3 008 169.00 | 106 978 137.00 | 109 986 306.00 |
CU Other investments | 61 507 315.00 | 2 867 368.00 | 58 639 946.00 | 61 507 315.00 |
CW Deferred expenses or loan issuance costs | 113 026.00 | | 113 026.00 | 113 026.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 464 658.00 | 53 464 658.00 | | 53 464 658.00 |
DB Share, merger, contribution premiums, etc. | 2 029 627.00 | 2 029 627.00 | | 2 029 627.00 |
DD Legal reserve (1) | 3 570 192.00 | 3 536 527.00 | | 3 570 192.00 |
DH Retained earnings | 1 160 161.00 | 65 520 516.00 | | 1 160 161.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 776 879.00 | 673 309.00 | | 15 776 879.00 |
DK Regulated provisions | 223 100.00 | 167 900.00 | | 223 100.00 |
DL TOTAL (I) | 76 224 618.00 | 125 392 539.00 | | 76 224 618.00 |
DP Provisions for Risks | | 38 048.00 | | |
DR TOTAL (IV) | | 38 048.00 | | |
DU Loans and Debts from Credit Institutions (3) | 30 604 397.00 | 30 604 397.00 | | 30 604 397.00 |
DX Trade payables and related accounts | 147 903.00 | 139 057.00 | | 147 903.00 |
DY Tax and social security liabilities | 589.00 | 3 858.00 | | 589.00 |
EA Other liabilities | 628.00 | 90.00 | | 628.00 |
EC TOTAL (IV) | 30 753 518.00 | 30 747 403.00 | | 30 753 518.00 |
EE Grand total (I to V) | 106 978 137.00 | 156 177 990.00 | | 106 978 137.00 |
EG Accrued income and payables due within one year | 30 753 518.00 | 30 747 403.00 | | 30 753 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 596 500.00 | | 596 500.00 | 596 500.00 |
FJ Net sales | 596 500.00 | | 596 500.00 | 596 500.00 |
FQ Other income | | | 1 644.00 | |
FR Total operating income (I) | | | 598 144.00 | |
FW Other purchases and external expenses | | | 380 500.00 | |
FX Taxes, duties, and similar payments | | | -193.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 100.00 | |
GF Total Operating Expenses (II) | | | 428 407.00 | |
GG - OPERATING RESULT (I - II) | | | 169 737.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 000 000.00 | |
GL Other interest and similar income | | | 478 878.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 17 478 878.00 | |
GQ Financial allocations to depreciation and provisions | | | 661 536.00 | |
GR Interest and similar expenses | | | 1 155 000.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 1 816 536.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 662 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 832 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | -37 835.00 | | |
HC Reversals of provisions and transfers of expenses | 38 048.00 | | | 38 048.00 |
HD Total exceptional income (VII) | 38 048.00 | -37 835.00 | | 38 048.00 |
HE Exceptional expenses on management operations | 38 048.00 | 43 500.00 | | 38 048.00 |
HG Exceptional depreciation and provisions | 55 200.00 | 93 248.00 | | 55 200.00 |
HH Total exceptional expenses (VIII) | 93 248.00 | 136 748.00 | | 93 248.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -55 200.00 | -174 583.00 | | -55 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 115 071.00 | 2 383 409.00 | | 18 115 071.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 338 192.00 | 1 710 099.00 | | 2 338 192.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 776 879.00 | 673 309.00 | | 15 776 879.00 |
| |
| 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 | 61 770 381.00 | | | 61 770 381.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61 507 315.00 | |
I4 DECREASES Grand Total | | 122 264.00 | 61 648 116.00 | |
IO DECREASES Total including other intangible assets | | 83 103.00 | 140 801.00 | |
IY DECREASES Total Tangible Fixed Assets | | 39 161.00 | | |
KD ACQUISITIONS Total including other intangible assets | 223 904.00 | | | 223 904.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 161.00 | | | 39 161.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 507 315.00 | | | 61 507 315.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 262 414.00 | 651.00 | 122 264.00 | 262 414.00 |
PE DEPRECIATION Total including other intangible assets | 223 904.00 | | 83 103.00 | 223 904.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 510.00 | 651.00 | 39 161.00 | 38 510.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 38 048.00 | | 38 048.00 | 38 048.00 |
7C Grand total | 38 048.00 | | 38 048.00 | 38 048.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 30 604 397.00 | 604 397.00 | 30 000 000.00 | 30 604 397.00 |
8B Suppliers and Related Accounts | 147 904.00 | 147 904.00 | | 147 904.00 |
UX Other trade receivables | 64 800.00 | 64 800.00 | | 64 800.00 |
VB VAT | 18 647.00 | 18 647.00 | | 18 647.00 |
VC Group and associates | 48 045 389.00 | 48 045 389.00 | | 48 045 389.00 |
VI Group and Associates | 628.00 | 628.00 | | 628.00 |
VQ Other Taxes, Duties, and Similar Debts | 589.00 | 589.00 | | 589.00 |
VS Prepaid expenses | 96 328.00 | 96 328.00 | | 96 328.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 338 190.00 | 48 338 190.00 | | 48 338 190.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 753 518.00 | 753 518.00 | 30 000 000.00 | 30 753 518.00 |
