| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 499 870 860.00 | | 499 870 860.00 | 499 870 860.00 |
CF Cash and cash equivalents | 2 701 626.00 | | 2 701 626.00 | 2 701 626.00 |
CJ TOTAL (II) | 2 701 626.00 | | 2 701 626.00 | 2 701 626.00 |
CO Grand total (0 to V) | 502 572 486.00 | | 502 572 486.00 | 502 572 486.00 |
CU Other investments | 499 870 860.00 | | 499 870 860.00 | 499 870 860.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 261 751.00 | | | 50 261 751.00 |
DB Share, merger, contribution premiums, etc. | 452 337 749.00 | | | 452 337 749.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 375.00 | | | -68 375.00 |
DK Regulated provisions | 35 361.00 | | | 35 361.00 |
DL TOTAL (I) | 502 566 486.00 | | | 502 566 486.00 |
DX Trade payables and related accounts | 6 000.00 | | | 6 000.00 |
EC TOTAL (IV) | 6 000.00 | | | 6 000.00 |
EE Grand total (I to V) | 502 572 486.00 | | | 502 572 486.00 |
EG Accrued income and payables due within one year | 6 000.00 | | | 6 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 015.00 | |
GF Total Operating Expenses (II) | | | 33 015.00 | |
GG - OPERATING RESULT (I - II) | | | -33 015.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 015.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 57 723 073.00 | | | 57 723 073.00 |
HD Total exceptional income (VII) | 57 723 073.00 | | | 57 723 073.00 |
HF Exceptional expenses on capital transactions | 57 723 073.00 | | | 57 723 073.00 |
HG Exceptional depreciation and provisions | 35 361.00 | | | 35 361.00 |
HH Total exceptional expenses (VIII) | 57 758 434.00 | | | 57 758 434.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35 361.00 | | | -35 361.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 723 073.00 | | | 57 723 073.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 791 448.00 | | | 57 791 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 375.00 | | | -68 375.00 |
| |
| 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 | | | 557 593 932.00 | |
I3 DECREASES Total Financial Fixed Assets | | 57 723 073.00 | 499 870 860.00 | |
I4 DECREASES Grand Total | | 57 723 073.00 | 499 870 860.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 557 593 932.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 35 361.00 | | |
7C Grand total | | 35 361.00 | | |
UJ - Exceptional | | 35 361.00 | | |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 000.00 | 6 000.00 | | 6 000.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 618.00 | | | 6 618.00 |
ST Other accounts | 26 396.00 | | | 26 396.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 015.00 | | | 33 015.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
