| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 261 257 829.00 | | 261 257 829.00 | 261 257 829.00 |
BX Customers and related accounts | 41 875 306.00 | | 41 875 306.00 | 41 875 306.00 |
BZ Other receivables | 118 805 434.00 | | 118 805 434.00 | 118 805 434.00 |
CD Marketable securities | 63 992.00 | | 63 992.00 | 63 992.00 |
CF Cash and cash equivalents | 9 012 861.00 | | 9 012 861.00 | 9 012 861.00 |
CJ TOTAL (II) | 169 757 593.00 | | 169 757 593.00 | 169 757 593.00 |
CO Grand total (0 to V) | 431 015 422.00 | | 431 015 422.00 | 431 015 422.00 |
CS Evaluated investments - equity method | 261 257 829.00 | | 261 257 829.00 | 261 257 829.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 026 378.00 | 28 026 378.00 | | 28 026 378.00 |
DB Share, merger, contribution premiums, etc. | 141 090 899.00 | 141 090 899.00 | | 141 090 899.00 |
DD Legal reserve (1) | 2 802 638.00 | 2 802 638.00 | | 2 802 638.00 |
DG Other reserves | 68 856 993.00 | 68 856 993.00 | | 68 856 993.00 |
DH Retained earnings | -2 469 588.00 | -1 413 070.00 | | -2 469 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 166 962.00 | -1 056 519.00 | | -1 166 962.00 |
DL TOTAL (I) | 237 140 357.00 | 238 307 319.00 | | 237 140 357.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 857 928.00 | 157 298 585.00 | | 193 857 928.00 |
DX Trade payables and related accounts | 16 975.00 | 18 306.00 | | 16 975.00 |
DY Tax and social security liabilities | 161.00 | 161.00 | | 161.00 |
EC TOTAL (IV) | 193 875 064.00 | 157 317 053.00 | | 193 875 064.00 |
EE Grand total (I to V) | 431 015 422.00 | 395 624 372.00 | | 431 015 422.00 |
EI Including equity loans | 193 857 928.00 | | | 193 857 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 682.00 | |
FX Taxes, duties, and similar payments | | | -205.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 337.00 | |
GF Total Operating Expenses (II) | | | 8 814.00 | |
GG - OPERATING RESULT (I - II) | | | -8 814.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | 5 855.00 | |
GP Total financial income (V) | | | 710 824.00 | |
GR Interest and similar expenses | | | 1 856 273.00 | |
GS Negative differences of foreign exchange | | | 12 700.00 | |
GU Total financial expenses (VI) | | | 1 868 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 158 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 166 962.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 710 824.00 | 604 325.00 | | 710 824.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 877 787.00 | 1 660 844.00 | | 1 877 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 166 962.00 | -1 056 519.00 | | -1 166 962.00 |
| |
| 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 | 261 257 829.00 | | | 261 257 829.00 |
I3 DECREASES Total Financial Fixed Assets | | | 261 257 829.00 | |
I4 DECREASES Grand Total | | | 261 257 829.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 261 257 829.00 | | | 261 257 829.00 |
| |
| 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 | 16 975.00 | 16 975.00 | | 16 975.00 |
UX Other trade receivables | 41 875 306.00 | 41 875 306.00 | | 41 875 306.00 |
VC Group and associates | 118 795 484.00 | 118 795 484.00 | | 118 795 484.00 |
VI Group and Associates | 193 858 089.00 | 193 858 089.00 | | 193 858 089.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 950.00 | 9 950.00 | | 9 950.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 680 740.00 | 160 680 740.00 | | 160 680 740.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 875 064.00 | 193 875 064.00 | | 193 875 064.00 |
