| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 39 315 003.00 | | 39 315 003.00 | 39 315 003.00 |
BJ TOTAL (I) | 61 848 400.00 | | 61 848 400.00 | 61 848 400.00 |
BZ Other receivables | 31 289 302.00 | | 31 289 302.00 | 31 289 302.00 |
CF Cash and cash equivalents | 11 186.00 | | 11 186.00 | 11 186.00 |
CJ TOTAL (II) | 31 300 488.00 | | 31 300 488.00 | 31 300 488.00 |
CO Grand total (0 to V) | 93 148 888.00 | | 93 148 888.00 | 93 148 888.00 |
CU Other investments | 22 533 397.00 | | 22 533 397.00 | 22 533 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 455 871.00 | 20 455 871.00 | | 20 455 871.00 |
DB Share, merger, contribution premiums, etc. | 5 320.00 | 5 320.00 | | 5 320.00 |
DD Legal reserve (1) | 2 045 587.00 | 2 045 587.00 | | 2 045 587.00 |
DH Retained earnings | 22 419.00 | 6 171.00 | | 22 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 113 926.00 | 2 282 129.00 | | 113 926.00 |
DL TOTAL (I) | 22 643 123.00 | 24 795 075.00 | | 22 643 123.00 |
DU Loans and Debts from Credit Institutions (3) | 17 258.00 | 26 657.00 | | 17 258.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 482 382.00 | 67 341 484.00 | | 70 482 382.00 |
DX Trade payables and related accounts | 6 125.00 | 7 243.00 | | 6 125.00 |
EC TOTAL (IV) | 70 505 765.00 | 67 375 384.00 | | 70 505 765.00 |
EE Grand total (I to V) | 93 148 888.00 | 92 170 462.00 | | 93 148 888.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 455.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 17 455.00 | |
GG - OPERATING RESULT (I - II) | | | -17 455.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 015 003.00 | |
GL Other interest and similar income | | | 35 699.00 | |
GP Total financial income (V) | | | 1 050 703.00 | |
GR Interest and similar expenses | | | 875 017.00 | |
GU Total financial expenses (VI) | | | 875 017.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 175 686.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 158 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 44 305.00 | -101 736.00 | | 44 305.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 050 703.00 | 3 161 851.00 | | 1 050 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 936 777.00 | 879 722.00 | | 936 777.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 113 926.00 | 2 282 129.00 | | 113 926.00 |
| |
| 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 | 61 987 099.00 | | 1 015 003.00 | 61 987 099.00 |
I3 DECREASES Total Financial Fixed Assets | 1 153 702.00 | | 61 848 400.00 | 1 153 702.00 |
I4 DECREASES Grand Total | 1 153 702.00 | | 61 848 400.00 | 1 153 702.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 987 099.00 | | 1 015 003.00 | 61 987 099.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 70 482 382.00 | 875 017.00 | 69 607 365.00 | 70 482 382.00 |
8B Suppliers and Related Accounts | 6 125.00 | 6 125.00 | | 6 125.00 |
UL Receivables related to investments | 39 315 003.00 | 1 015 003.00 | 38 300 000.00 | 39 315 003.00 |
VC Group and associates | 31 264 476.00 | 31 264 476.00 | | 31 264 476.00 |
VG Loans with a maturity of up to one year at origin | 17 258.00 | 17 258.00 | | 17 258.00 |
VM Income taxes | 24 826.00 | 24 826.00 | | 24 826.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 604 305.00 | 32 304 305.00 | 38 300 000.00 | 70 604 305.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 505 765.00 | 898 400.00 | 69 607 365.00 | 70 505 765.00 |
