| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 174 957 978.00 | 74 332 841.00 | 100 625 137.00 | 174 957 978.00 |
BJ TOTAL (I) | 174 957 978.00 | 74 332 841.00 | 100 625 137.00 | 174 957 978.00 |
BX Customers and related accounts | 3 417 609.00 | | 3 417 609.00 | 3 417 609.00 |
BZ Other receivables | 29 953 497.00 | | 29 953 497.00 | 29 953 497.00 |
CF Cash and cash equivalents | 1 275.00 | | 1 275.00 | 1 275.00 |
CJ TOTAL (II) | 33 372 382.00 | | 33 372 382.00 | 33 372 382.00 |
CN Currency translation adjustments (V) | 2 769 157.00 | | 2 769 157.00 | 2 769 157.00 |
CO Grand total (0 to V) | 211 099 517.00 | 74 332 841.00 | 136 766 676.00 | 211 099 517.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 386 982.00 | 41 386 982.00 | | 41 386 982.00 |
DH Retained earnings | -126 751 205.00 | -122 721 707.00 | | -126 751 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 715 352.00 | -4 029 497.00 | | 9 715 352.00 |
DK Regulated provisions | 100 624 137.00 | 109 372 036.00 | | 100 624 137.00 |
DL TOTAL (I) | 24 975 266.00 | 24 007 813.00 | | 24 975 266.00 |
DU Loans and Debts from Credit Institutions (3) | 46 078 027.00 | 56 458 336.00 | | 46 078 027.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 687 030.00 | 62 912 067.00 | | 65 687 030.00 |
DY Tax and social security liabilities | 6 730.00 | 19 689.00 | | 6 730.00 |
EA Other liabilities | 19 623.00 | 10 500.00 | | 19 623.00 |
EC TOTAL (IV) | 111 791 410.00 | 119 400 591.00 | | 111 791 410.00 |
EE Grand total (I to V) | 136 766 676.00 | 143 408 404.00 | | 136 766 676.00 |
EG Accrued income and payables due within one year | 10 067 266.00 | 27 466 945.00 | | 10 067 266.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 14 144 625.00 | 14 144 625.00 | |
FJ Net sales | | 14 144 625.00 | 14 144 625.00 | |
FQ Other income | | | 563.00 | |
FR Total operating income (I) | | | 14 145 188.00 | |
FW Other purchases and external expenses | | | 43 594.00 | |
FX Taxes, duties, and similar payments | | | 17 455.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 747 899.00 | |
GF Total Operating Expenses (II) | | | 8 808 948.00 | |
GG - OPERATING RESULT (I - II) | | | 5 336 239.00 | |
GN Positive exchange differences | | | 11 405.00 | |
GP Total financial income (V) | | | 11 405.00 | |
GR Interest and similar expenses | | | 4 204 437.00 | |
GS Negative differences of foreign exchange | | | 164 199.00 | |
GU Total financial expenses (VI) | | | 4 368 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 357 231.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 979 008.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 8 747 899.00 | | | 8 747 899.00 |
HD Total exceptional income (VII) | 8 747 899.00 | | | 8 747 899.00 |
HG Exceptional depreciation and provisions | | 4 626 497.00 | | |
HH Total exceptional expenses (VIII) | | 4 626 497.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 747 899.00 | -4 626 497.00 | | 8 747 899.00 |
HK Income tax | 11 555.00 | 9 547.00 | | 11 555.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 904 491.00 | 13 786 992.00 | | 22 904 491.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 189 139.00 | 17 816 490.00 | | 13 189 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 715 352.00 | -4 029 497.00 | | 9 715 352.00 |
| |
| 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 | 174 957 978.00 | | | 174 957 978.00 |
I4 DECREASES Grand Total | | | 174 957 978.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 174 957 978.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 174 957 978.00 | | | 174 957 978.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 584 942.00 | 8 747 899.00 | | 65 584 942.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 584 942.00 | 8 747 899.00 | | 65 584 942.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 109 372 036.00 | | 8 747 899.00 | 109 372 036.00 |
7C Grand total | 109 372 036.00 | | 8 747 899.00 | 109 372 036.00 |
UJ - Exceptional | | | 8 747 899.00 | |
| |
| 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 | 65 667 936.00 | 667 607.00 | | 65 667 936.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 623.00 | 19 623.00 | | 19 623.00 |
UX Other trade receivables | 3 417 609.00 | 3 417 609.00 | | 3 417 609.00 |
VB VAT | 3 237.00 | 3 237.00 | | 3 237.00 |
VC Group and associates | 29 950 261.00 | 29 950 261.00 | | 29 950 261.00 |
VG Loans with a maturity of up to one year at origin | 316 003.00 | 316 003.00 | | 316 003.00 |
VH Loans with a maturity of more than one year at origin | 45 762 024.00 | 9 038 209.00 | 36 723 815.00 | 45 762 024.00 |
VI Group and Associates | 19 094.00 | 19 094.00 | | 19 094.00 |
VJ Loans taken out during the year | 2 727 044.00 | | | 2 727 044.00 |
VK Loans repaid during the year | 12 418 290.00 | | | 12 418 290.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 730.00 | 6 730.00 | | 6 730.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 371 107.00 | 33 371 107.00 | | 33 371 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 791 410.00 | 10 067 266.00 | 36 723 815.00 | 111 791 410.00 |
| |
| 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) | 33 169.00 | 5 872.00 | | 33 169.00 |
ST Other accounts | 10 425.00 | -4 104.00 | | 10 425.00 |
YW Business tax | 17 455.00 | 9 675.00 | | 17 455.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 17 455.00 | 9 675.00 | | 17 455.00 |
YZ Total deductible VAT on goods and services | 1 359.00 | 2 168.00 | | 1 359.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 43 594.00 | 1 769.00 | | 43 594.00 |
