| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 189 420 493.00 | | 189 420 493.00 | 189 420 493.00 |
BZ Other receivables | 5 828 851.00 | | 5 828 851.00 | 5 828 851.00 |
CF Cash and cash equivalents | 2 069 209.00 | | 2 069 209.00 | 2 069 209.00 |
CJ TOTAL (II) | 7 898 060.00 | | 7 898 060.00 | 7 898 060.00 |
CO Grand total (0 to V) | 197 318 553.00 | | 197 318 553.00 | 197 318 553.00 |
CU Other investments | 189 420 493.00 | | 189 420 493.00 | 189 420 493.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 001 000.00 | | | 80 001 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 415 707.00 | | | -9 415 707.00 |
DL TOTAL (I) | 70 585 292.00 | | | 70 585 292.00 |
DS Convertible Bond Issues | 120 000 000.00 | | | 120 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 637 026.00 | | | 6 637 026.00 |
DX Trade payables and related accounts | 96 234.00 | | | 96 234.00 |
EC TOTAL (IV) | 126 733 260.00 | | | 126 733 260.00 |
EE Grand total (I to V) | 197 318 553.00 | | | 197 318 553.00 |
EG Accrued income and payables due within one year | 6 733 260.00 | | | 6 733 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 19.00 | |
FW Other purchases and external expenses | | | 191 112.00 | |
GF Total Operating Expenses (II) | | | 191 112.00 | |
GG - OPERATING RESULT (I - II) | | | -191 093.00 | |
GR Interest and similar expenses | | | 10 848 356.00 | |
GU Total financial expenses (VI) | | | 10 848 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 848 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 039 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 623 743.00 | | | -1 623 743.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19.00 | | | 19.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 415 726.00 | | | 9 415 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 415 707.00 | | | -9 415 707.00 |
| |
| 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 | | | 189 420 493.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 189 420 493.00 | |
I4 DECREASES Grand Total | | | 189 420 493.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 189 420 493.00 | |
| |
| 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 | 120 000 000.00 | | | 120 000 000.00 |
8A Miscellaneous Loans and Financial Debts | 2 431 918.00 | 2 431 918.00 | | 2 431 918.00 |
8B Suppliers and Related Accounts | 96 234.00 | 96 234.00 | | 96 234.00 |
VI Group and Associates | 4 205 108.00 | 4 205 108.00 | | 4 205 108.00 |
VM Income taxes | 5 828 851.00 | 5 828 851.00 | | 5 828 851.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 828 851.00 | 5 828 851.00 | | 5 828 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 733 260.00 | 6 733 260.00 | | 126 733 260.00 |
| |
| 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) | 190 833.00 | | | 190 833.00 |
ST Other accounts | 279.00 | | | 279.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 191 112.00 | | | 191 112.00 |
