| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 216 143 308.00 | | 216 143 308.00 | 216 143 308.00 |
BX Customers and related accounts | 1 019.00 | | 1 019.00 | 1 019.00 |
BZ Other receivables | 275 878 548.00 | | 275 878 548.00 | 275 878 548.00 |
CF Cash and cash equivalents | 239 066 734.00 | | 239 066 734.00 | 239 066 734.00 |
CJ TOTAL (II) | 514 946 300.00 | | 514 946 300.00 | 514 946 300.00 |
CO Grand total (0 to V) | 731 089 607.00 | | 731 089 607.00 | 731 089 607.00 |
CU Other investments | 216 143 308.00 | | 216 143 308.00 | 216 143 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 796 852.00 | 39 796 852.00 | | 39 796 852.00 |
DB Share, merger, contribution premiums, etc. | 184 069 506.00 | 184 069 506.00 | | 184 069 506.00 |
DD Legal reserve (1) | 1 437 735.00 | 1 437 735.00 | | 1 437 735.00 |
DF Regulated reserves (1) | 11 887.00 | 11 887.00 | | 11 887.00 |
DG Other reserves | 87 643 135.00 | 88 614 268.00 | | 87 643 135.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 073 356.00 | -971 132.00 | | -1 073 356.00 |
DL TOTAL (I) | 311 885 760.00 | 312 959 115.00 | | 311 885 760.00 |
DX Trade payables and related accounts | 13 038.00 | 6 598.00 | | 13 038.00 |
EA Other liabilities | 419 190 810.00 | 429 232 454.00 | | 419 190 810.00 |
EC TOTAL (IV) | 419 203 848.00 | 429 239 052.00 | | 419 203 848.00 |
EE Grand total (I to V) | 731 089 607.00 | 742 198 168.00 | | 731 089 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 32 232.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 11 173.00 | |
GF Total Operating Expenses (II) | | | 43 405.00 | |
GG - OPERATING RESULT (I - II) | | | -43 405.00 | |
GR Interest and similar expenses | | | 1 029 951.00 | |
GU Total financial expenses (VI) | | | 1 029 951.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 029 951.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 073 356.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 073 356.00 | 971 132.00 | | 1 073 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 073 356.00 | -971 132.00 | | -1 073 356.00 |
| |
| 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 | 216 143 308.00 | | | 216 143 308.00 |
I3 DECREASES Total Financial Fixed Assets | | | 216 143 308.00 | |
I4 DECREASES Grand Total | | | 216 143 308.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 216 143 308.00 | | | 216 143 308.00 |
| |
| 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 | 13 038.00 | 13 038.00 | | 13 038.00 |
UX Other trade receivables | 1 019.00 | 1 019.00 | | 1 019.00 |
VC Group and associates | 275 868 665.00 | 275 868 665.00 | | 275 868 665.00 |
VI Group and Associates | 419 190 810.00 | 419 190 810.00 | | 419 190 810.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 883.00 | 9 883.00 | | 9 883.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 275 879 566.00 | 275 879 566.00 | | 275 879 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 419 203 848.00 | 419 203 848.00 | | 419 203 848.00 |
