| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 99 538 844.00 | 55 306 827.00 | 44 232 017.00 | 99 538 844.00 |
BZ Other receivables | 899 432.00 | | 899 432.00 | 899 432.00 |
CF Cash and cash equivalents | 60 874.00 | | 60 874.00 | 60 874.00 |
CJ TOTAL (II) | 960 306.00 | | 960 306.00 | 960 306.00 |
CO Grand total (0 to V) | 100 499 150.00 | 55 306 827.00 | 45 192 323.00 | 100 499 150.00 |
CU Other investments | 99 538 844.00 | 55 306 827.00 | 44 232 017.00 | 99 538 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 1 517 430.00 | 1 517 430.00 | | 1 517 430.00 |
DH Retained earnings | -1 900 790.00 | 3 206 991.00 | | -1 900 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 020 582.00 | -5 107 781.00 | | -43 020 582.00 |
DK Regulated provisions | 851 548.00 | 851 548.00 | | 851 548.00 |
DL TOTAL (I) | -42 511 694.00 | 508 888.00 | | -42 511 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87 328 695.00 | | | 87 328 695.00 |
DX Trade payables and related accounts | 27 729.00 | 9 511.00 | | 27 729.00 |
DY Tax and social security liabilities | 347 593.00 | | | 347 593.00 |
EA Other liabilities | | 92 093 789.00 | | |
EC TOTAL (IV) | 87 704 017.00 | 92 103 300.00 | | 87 704 017.00 |
EE Grand total (I to V) | 45 192 323.00 | 92 612 188.00 | | 45 192 323.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 29 546.00 | |
FX Taxes, duties, and similar payments | | | -1 495.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 28 051.00 | |
GG - OPERATING RESULT (I - II) | | | -28 051.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 200 000.00 | |
GK Income from other securities and fixed asset receivables | | | 59 298.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 10 259 298.00 | |
GQ Financial allocations to depreciation and provisions | | | 47 826 000.00 | |
GR Interest and similar expenses | | | 5 078 236.00 | |
GU Total financial expenses (VI) | | | 52 904 236.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42 644 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 672 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 347 593.00 | 40 733.00 | | 347 593.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 259 298.00 | 696.00 | | 10 259 298.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 279 880.00 | 5 108 476.00 | | 53 279 880.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 020 582.00 | -5 107 781.00 | | -43 020 582.00 |
| |
| 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 | 99 538 844.00 | | | 99 538 844.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99 538 844.00 | |
I4 DECREASES Grand Total | | | 99 538 844.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 99 538 844.00 | | | 99 538 844.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 851 548.00 | | | 851 548.00 |
7B Total provisions for depreciation | 7 480 827.00 | 47 826 000.00 | | 7 480 827.00 |
7C Grand total | 8 332 375.00 | 47 826 000.00 | | 8 332 375.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 47 826 000.00 | | |
| |
| 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 | 87 328 695.00 | 87 328 695.00 | | 87 328 695.00 |
8B Suppliers and Related Accounts | 27 729.00 | 27 729.00 | | 27 729.00 |
8E Income Taxes | 347 593.00 | 347 593.00 | | 347 593.00 |
VB VAT | 9 177.00 | 9 177.00 | | 9 177.00 |
VJ Loans taken out during the year | 104 314 268.00 | | | 104 314 268.00 |
VK Loans repaid during the year | 16 985 573.00 | | | 16 985 573.00 |
VM Income taxes | 890 255.00 | 890 255.00 | | 890 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 899 432.00 | 899 432.00 | | 899 432.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 704 017.00 | 87 704 017.00 | | 87 704 017.00 |
