| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 204 605 840.00 | | 204 605 840.00 | 204 605 840.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 341 606 341.00 | | 341 606 341.00 | 341 606 341.00 |
CF Cash and cash equivalents | 7 097.00 | | 7 097.00 | 7 097.00 |
CJ TOTAL (II) | 7 097.00 | | 7 097.00 | 7 097.00 |
CO Grand total (0 to V) | 341 613 438.00 | | 341 613 438.00 | 341 613 438.00 |
CU Other investments | 137 000 001.00 | | 137 000 001.00 | 137 000 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 137 024 001.00 | 137 024 001.00 | | 137 024 001.00 |
DG Other reserves | -60 447.00 | -46 449.00 | | -60 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -298 168.00 | -13 998.00 | | -298 168.00 |
DL TOTAL (I) | 136 665 384.00 | 136 963 553.00 | | 136 665 384.00 |
DV Miscellaneous Loans and Financial Debts (4) | 204 944 836.00 | 210 980 110.00 | | 204 944 836.00 |
DX Trade payables and related accounts | 3 217.00 | 3 147.00 | | 3 217.00 |
EC TOTAL (IV) | 204 948 054.00 | 210 983 257.00 | | 204 948 054.00 |
EE Grand total (I to V) | 341 613 438.00 | 347 946 811.00 | | 341 613 438.00 |
EI Including equity loans | 204 944 836.00 | | | 204 944 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 108.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 108.00 | |
GG - OPERATING RESULT (I - II) | | | -4 108.00 | |
GK Income from other securities and fixed asset receivables | | | 16 620 665.00 | |
GP Total financial income (V) | | | 16 620 665.00 | |
GR Interest and similar expenses | | | 16 914 725.00 | |
GU Total financial expenses (VI) | | | 16 914 725.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -294 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -298 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 620 665.00 | 16 980 084.00 | | 16 620 665.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 918 834.00 | 16 994 083.00 | | 16 918 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -298 168.00 | -13 998.00 | | -298 168.00 |
| |
| 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 | 347 935 675.00 | | | 347 935 675.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 500.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 6 329 334.00 | 341 606 341.00 | |
I4 DECREASES Grand Total | | 6 329 334.00 | 341 606 341.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 347 935 675.00 | | | 347 935 675.00 |
| |
| 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 | 204 944 836.00 | | 204 944 836.00 | 204 944 836.00 |
8B Suppliers and Related Accounts | 3 217.00 | 3 217.00 | | 3 217.00 |
UL Receivables related to investments | 204 605 840.00 | | 204 605 840.00 | 204 605 840.00 |
UT Other financial assets | 500.00 | | 500.00 | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 204 606 340.00 | | 204 606 340.00 | 204 606 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 204 948 054.00 | 3 218.00 | 204 944 836.00 | 204 948 054.00 |
