| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 216 143 308.00 | | 216 143 308.00 | 216 143 308.00 |
BZ Other receivables | 237 318 953.00 | | 237 318 953.00 | 237 318 953.00 |
CF Cash and cash equivalents | 288 735 907.00 | | 288 735 907.00 | 288 735 907.00 |
CJ TOTAL (II) | 526 054 860.00 | | 526 054 860.00 | 526 054 860.00 |
CO Grand total (0 to V) | 742 198 168.00 | | 742 198 168.00 | 742 198 168.00 |
CU Other investments | 216 143 308.00 | | 216 143 308.00 | 216 143 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 796 852.00 | 39 796 852.00 | | 39 796 852.00 |
DB Share, merger, contribution premiums, etc. | 184 069 506.00 | 184 069 506.00 | | 184 069 506.00 |
DD Legal reserve (1) | 1 437 735.00 | 1 437 735.00 | | 1 437 735.00 |
DF Regulated reserves (1) | 11 887.00 | 11 887.00 | | 11 887.00 |
DG Other reserves | 88 814 288.00 | 89 445 635.00 | | 88 814 288.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -971 132.00 | -831 367.00 | | -971 132.00 |
DL TOTAL (I) | 312 959 115.00 | 313 930 247.00 | | 312 959 115.00 |
DU Loans and Debts from Credit Institutions (3) | | 87 240.00 | | |
DX Trade payables and related accounts | 6 598.00 | 8 843.00 | | 6 598.00 |
EA Other liabilities | 429 232 454.00 | 465 516 150.00 | | 429 232 454.00 |
EC TOTAL (IV) | 429 239 052.00 | 465 612 233.00 | | 429 239 052.00 |
EE Grand total (I to V) | 742 198 168.00 | 779 542 480.00 | | 742 198 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 29 742.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 10 025.00 | |
GF Total Operating Expenses (II) | | | 39 843.00 | |
GG - OPERATING RESULT (I - II) | | | -39 843.00 | |
GR Interest and similar expenses | | | 931 289.00 | |
GU Total financial expenses (VI) | | | 931 289.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -931 289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -971 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 971 132.00 | 831 367.00 | | 971 132.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -971 132.00 | -831 367.00 | | -971 132.00 |
| |
| 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 | 216 143 308.00 | | | 216 143 308.00 |
I3 DECREASES Total Financial Fixed Assets | | | 216 143 308.00 | |
I4 DECREASES Grand Total | | | 216 143 308.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 216 143 308.00 | | | 216 143 308.00 |
| |
| 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 | 6 598.00 | 6 598.00 | | 6 598.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 025.00 | 4 025.00 | | 4 025.00 |
VC Group and associates | 237 314 663.00 | 237 314 663.00 | | 237 314 663.00 |
VI Group and Associates | 429 228 429.00 | 429 228 429.00 | | 429 228 429.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 290.00 | 4 290.00 | | 4 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 237 318 953.00 | 237 318 953.00 | | 237 318 953.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 429 239 052.00 | 429 239 052.00 | | 429 239 052.00 |
