| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 13 295 581.00 | | 13 295 581.00 | 13 295 581.00 |
BJ TOTAL (I) | 99 809 546.00 | | 99 809 546.00 | 99 809 546.00 |
BZ Other receivables | 918 502.00 | | 918 502.00 | 918 502.00 |
CF Cash and cash equivalents | 230 196.00 | | 230 196.00 | 230 196.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 148 698.00 | | 1 148 698.00 | 1 148 698.00 |
CO Grand total (0 to V) | 100 958 244.00 | | 100 958 244.00 | 100 958 244.00 |
CU Other investments | 86 513 965.00 | | 86 513 965.00 | 86 513 965.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 88 677.00 | 88 677.00 | | 88 677.00 |
DB Share, merger, contribution premiums, etc. | 23 360 821.00 | 23 360 821.00 | | 23 360 821.00 |
DH Retained earnings | -4 065 387.00 | -3 595 020.00 | | -4 065 387.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 984 922.00 | -470 368.00 | | -1 984 922.00 |
DL TOTAL (I) | 17 399 188.00 | 19 384 110.00 | | 17 399 188.00 |
DU Loans and Debts from Credit Institutions (3) | | 23 343 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 83 540 356.00 | 26 210 146.00 | | 83 540 356.00 |
DX Trade payables and related accounts | 15 521.00 | 5 951.00 | | 15 521.00 |
DZ Fixed asset liabilities and related accounts | | 20 000 019.00 | | |
EA Other liabilities | 3 180.00 | | | 3 180.00 |
EC TOTAL (IV) | 83 559 056.00 | 69 559 116.00 | | 83 559 056.00 |
EE Grand total (I to V) | 100 958 244.00 | 88 943 226.00 | | 100 958 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 62 794.00 | |
FX Taxes, duties, and similar payments | | | 7 502.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 319.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 81 617.00 | |
GG - OPERATING RESULT (I - II) | | | -81 617.00 | |
GK Income from other securities and fixed asset receivables | | | 295 581.00 | |
GL Other interest and similar income | | | 6 303.00 | |
GP Total financial income (V) | | | 301 884.00 | |
GR Interest and similar expenses | | | 2 257 797.00 | |
GU Total financial expenses (VI) | | | 2 257 797.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 955 913.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 037 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 250 000.00 | | | 250 000.00 |
HD Total exceptional income (VII) | 250 000.00 | | | 250 000.00 |
HG Exceptional depreciation and provisions | 197 393.00 | | | 197 393.00 |
HH Total exceptional expenses (VIII) | 197 393.00 | | | 197 393.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 52 608.00 | | | 52 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 551 884.00 | | | 551 884.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 536 806.00 | 470 368.00 | | 2 536 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 984 922.00 | -470 368.00 | | -1 984 922.00 |
| |
| 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 | 86 513 965.00 | | 13 295 581.00 | 86 513 965.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99 809 546.00 | |
I4 DECREASES Grand Total | | | 99 809 546.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 86 513 965.00 | | 13 295 581.00 | 86 513 965.00 |
| |
| 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 | 83 540 356.00 | 1 325 087.00 | | 83 540 356.00 |
8B Suppliers and Related Accounts | 15 521.00 | 15 521.00 | | 15 521.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 180.00 | 3 180.00 | | 3 180.00 |
UP Loans | 13 295 581.00 | 295 581.00 | 13 000 000.00 | 13 295 581.00 |
VC Group and associates | 918 303.00 | 918 303.00 | | 918 303.00 |
VJ Loans taken out during the year | 56 343 000.00 | | | 56 343 000.00 |
VK Loans repaid during the year | 23 343 000.00 | | | 23 343 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 199.00 | 199.00 | | 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 214 083.00 | 1 214 083.00 | 13 000 000.00 | 14 214 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 559 057.00 | 1 343 788.00 | | 83 559 057.00 |
