| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BF Loans | 46 446 008.00 | | 46 446 008.00 | 46 446 008.00 |
BH Other financial assets | 87 409 301.00 | | 87 409 301.00 | 87 409 301.00 |
BJ TOTAL (I) | 393 787 859.00 | | 393 787 859.00 | 393 787 859.00 |
BZ Other receivables | 150 698 761.00 | | 150 698 761.00 | 150 698 761.00 |
CF Cash and cash equivalents | 1 571 411.00 | | 1 571 411.00 | 1 571 411.00 |
CJ TOTAL (II) | 152 270 171.00 | | 152 270 171.00 | 152 270 171.00 |
CO Grand total (0 to V) | 546 058 030.00 | | 546 058 030.00 | 546 058 030.00 |
CU Other investments | 259 932 551.00 | | 259 932 551.00 | 259 932 551.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 422 679.00 | 422 679.00 | | 422 679.00 |
DB Share, merger, contribution premiums, etc. | 159 538 054.00 | 159 538 054.00 | | 159 538 054.00 |
DD Legal reserve (1) | 29 456.00 | 29 456.00 | | 29 456.00 |
DH Retained earnings | 42 575 208.00 | 49 621 096.00 | | 42 575 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 881 580.00 | -7 045 887.00 | | -6 881 580.00 |
DK Regulated provisions | 4 685 851.00 | 4 243 953.00 | | 4 685 851.00 |
DL TOTAL (I) | 200 369 668.00 | 206 809 351.00 | | 200 369 668.00 |
DS Convertible Bond Issues | 2 055 946.00 | 2 055 946.00 | | 2 055 946.00 |
DU Loans and Debts from Credit Institutions (3) | 1 640 871.00 | 1 431 868.00 | | 1 640 871.00 |
DV Miscellaneous Loans and Financial Debts (4) | 341 958 875.00 | 284 174 602.00 | | 341 958 875.00 |
DX Trade payables and related accounts | 32 670.00 | 31 500.00 | | 32 670.00 |
EC TOTAL (IV) | 345 688 362.00 | 287 693 915.00 | | 345 688 362.00 |
EE Grand total (I to V) | 546 058 030.00 | 494 503 266.00 | | 546 058 030.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 126 924.00 | |
FX Taxes, duties, and similar payments | | | 457.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 127 381.00 | |
GG - OPERATING RESULT (I - II) | | | -127 381.00 | |
GL Other interest and similar income | | | 8 076 271.00 | |
GP Total financial income (V) | | | 8 076 271.00 | |
GR Interest and similar expenses | | | 14 388 573.00 | |
GU Total financial expenses (VI) | | | 14 388 573.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 312 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 439 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 441 898.00 | 107 052.00 | | 441 898.00 |
HH Total exceptional expenses (VIII) | 441 898.00 | 107 052.00 | | 441 898.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -441 898.00 | -107 052.00 | | -441 898.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 076 271.00 | 2 628 085.00 | | 8 076 271.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 957 852.00 | 9 673 973.00 | | 14 957 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 881 580.00 | -7 045 887.00 | | -6 881 580.00 |
| |
| 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 | 392 610 301.00 | | 2 996 462.00 | 392 610 301.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 818 904.00 | 393 787 859.00 | |
I4 DECREASES Grand Total | | 1 818 904.00 | 393 787 859.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 392 610 301.00 | | 2 996 462.00 | 392 610 301.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 243 953.00 | 441 898.00 | | 4 243 953.00 |
7C Grand total | 4 243 953.00 | 441 898.00 | | 4 243 953.00 |
UJ - Exceptional | | 441 898.00 | | |
| |
| 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 | 2 055 946.00 | | 2 055 946.00 | 2 055 946.00 |
8A Miscellaneous Loans and Financial Debts | 6 217 423.00 | 6 217 423.00 | | 6 217 423.00 |
8B Suppliers and Related Accounts | 32 670.00 | 32 670.00 | | 32 670.00 |
UP Loans | 46 446 008.00 | | 46 446 008.00 | 46 446 008.00 |
UT Other financial assets | 87 409 301.00 | | 87 409 301.00 | 87 409 301.00 |
VB VAT | 41 215.00 | 41 215.00 | | 41 215.00 |
VC Group and associates | 150 416 619.00 | 150 416 619.00 | | 150 416 619.00 |
VG Loans with a maturity of up to one year at origin | 1 640 871.00 | | 1 640 871.00 | 1 640 871.00 |
VM Income taxes | 240 927.00 | 240 927.00 | | 240 927.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284 554 069.00 | 150 698 761.00 | 133 855 308.00 | 284 554 069.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 946 911.00 | 6 250 093.00 | 3 696 817.00 | 9 946 911.00 |
