| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 264 180 619.00 | 128 533 164.00 | 135 647 455.00 | 264 180 619.00 |
BZ Other receivables | 21 115 700.00 | | 21 115 700.00 | 21 115 700.00 |
CF Cash and cash equivalents | 439.00 | | 439.00 | 439.00 |
CJ TOTAL (II) | 21 116 139.00 | | 21 116 139.00 | 21 116 139.00 |
CO Grand total (0 to V) | 285 296 758.00 | 128 533 164.00 | 156 763 594.00 | 285 296 758.00 |
CR Shares due in more than one year | 8 498 053.00 | | | 8 498 053.00 |
CU Other investments | 264 180 619.00 | 128 533 164.00 | 135 647 455.00 | 264 180 619.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 159 249 993.00 | 159 249 993.00 | | 159 249 993.00 |
DB Share, merger, contribution premiums, etc. | 36 489 682.00 | 36 489 682.00 | | 36 489 682.00 |
DC Revaluation differences | 134 636.00 | 134 636.00 | | 134 636.00 |
DD Legal reserve (1) | 3 412 500.00 | 3 412 500.00 | | 3 412 500.00 |
DF Regulated reserves (1) | 726.00 | 726.00 | | 726.00 |
DG Other reserves | 34 338 111.00 | 34 338 111.00 | | 34 338 111.00 |
DH Retained earnings | -72 874 692.00 | -65 809 289.00 | | -72 874 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 076 940.00 | -7 065 403.00 | | -11 076 940.00 |
DL TOTAL (I) | 149 674 015.00 | 160 750 955.00 | | 149 674 015.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 081 480.00 | 9 334 762.00 | | 7 081 480.00 |
DX Trade payables and related accounts | 8 100.00 | 8 700.00 | | 8 100.00 |
EC TOTAL (IV) | 7 089 580.00 | 9 343 462.00 | | 7 089 580.00 |
EE Grand total (I to V) | 156 763 594.00 | 170 094 417.00 | | 156 763 594.00 |
EG Accrued income and payables due within one year | | 9 343 462.00 | | |
EI Including equity loans | 7 081 480.00 | | | 7 081 480.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 254.00 | |
FX Taxes, duties, and similar payments | | | 1 503.00 | |
FZ Social Security Contributions | | | -74 170.00 | |
GF Total Operating Expenses (II) | | | -60 413.00 | |
GG - OPERATING RESULT (I - II) | | | 60 413.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 188 803.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 188 803.00 | |
GQ Financial allocations to depreciation and provisions | | | 14 695 865.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 14 695 865.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 507 062.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 446 649.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 369 709.00 | -2 275 777.00 | | -3 369 709.00 |
HL TOTAL REVENUE (I + III + V + VII) | 188 803.00 | 9 307 063.00 | | 188 803.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 265 743.00 | 16 372 467.00 | | 11 265 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 076 940.00 | -7 065 403.00 | | -11 076 940.00 |
| |
| 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 | 264 180 619.00 | | | 264 180 619.00 |
I3 DECREASES Total Financial Fixed Assets | | | 264 180 619.00 | |
I4 DECREASES Grand Total | | | 264 180 619.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 264 180 619.00 | | | 264 180 619.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 113 837 299.00 | 14 695 865.00 | | 113 837 299.00 |
7B Total provisions for depreciation | 113 837 299.00 | 14 695 865.00 | | 113 837 299.00 |
7C Grand total | 113 837 299.00 | 14 695 865.00 | | 113 837 299.00 |
UG - Financial | | 14 695 865.00 | | |
| |
| 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 | 7 081 480.00 | 7 081 480.00 | | 7 081 480.00 |
8B Suppliers and Related Accounts | 8 100.00 | 8 100.00 | | 8 100.00 |
VP Miscellaneous | 21 115 700.00 | 12 617 647.00 | 8 498 053.00 | 21 115 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 115 700.00 | 12 617 647.00 | 8 498 053.00 | 21 115 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 089 580.00 | 7 089 580.00 | | 7 089 580.00 |
