| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 224 851 377.00 | | 224 851 377.00 | 224 851 377.00 |
AP Buildings | 174 648 623.00 | 71 325 267.00 | 103 323 356.00 | 174 648 623.00 |
BJ TOTAL (I) | 399 500 000.00 | 71 325 267.00 | 328 174 733.00 | 399 500 000.00 |
BX Customers and related accounts | 315 700.00 | | 315 700.00 | 315 700.00 |
BZ Other receivables | 68 950.00 | | 68 950.00 | 68 950.00 |
CF Cash and cash equivalents | 25 462 354.00 | | 25 462 354.00 | 25 462 354.00 |
CH Prepaid expenses | 175 485.00 | | 175 485.00 | 175 485.00 |
CJ TOTAL (II) | 26 022 490.00 | | 26 022 490.00 | 26 022 490.00 |
CO Grand total (0 to V) | 425 522 490.00 | 71 325 267.00 | 354 197 223.00 | 425 522 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 341 329.00 | 136 802 850.00 | | 65 341 329.00 |
DB Share, merger, contribution premiums, etc. | | 7 197 150.00 | | |
DD Legal reserve (1) | 134 937.00 | | | 134 937.00 |
DH Retained earnings | | -3 715 116.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -82 706 007.00 | 6 413 856.00 | | -82 706 007.00 |
DL TOTAL (I) | -17 229 740.00 | 146 698 740.00 | | -17 229 740.00 |
DQ Provisions for Expenses | 100 000 000.00 | | | 100 000 000.00 |
DR TOTAL (IV) | 100 000 000.00 | | | 100 000 000.00 |
DU Loans and Debts from Credit Institutions (3) | 236 376 861.00 | 95 376 025.00 | | 236 376 861.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 620 918.00 | 101 479 055.00 | | 27 620 918.00 |
DX Trade payables and related accounts | 129 980.00 | 1 181 315.00 | | 129 980.00 |
DY Tax and social security liabilities | 104 327.00 | 2 155 149.00 | | 104 327.00 |
EA Other liabilities | | 8 736.00 | | |
EB Prepaid income (2) | 7 194 878.00 | 6 933 321.00 | | 7 194 878.00 |
EC TOTAL (IV) | 271 426 963.00 | 207 133 600.00 | | 271 426 963.00 |
EE Grand total (I to V) | 354 197 223.00 | 353 832 340.00 | | 354 197 223.00 |
EG Accrued income and payables due within one year | 8 245 833.00 | 10 406 669.00 | | 8 245 833.00 |
EI Including equity loans | 27 620 918.00 | | | 27 620 918.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 27 921 630.00 | |
FJ Net sales | | | 27 921 630.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 601 930.00 | |
FR Total operating income (I) | | | 30 523 560.00 | |
FW Other purchases and external expenses | | | 989 801.00 | |
FX Taxes, duties, and similar payments | | | 2 550 966.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 435 550.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 100 000 000.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 108 976 323.00 | |
GG - OPERATING RESULT (I - II) | | | -78 452 763.00 | |
GL Other interest and similar income | | | 2 443.00 | |
GP Total financial income (V) | | | 2 443.00 | |
GR Interest and similar expenses | | | 4 255 687.00 | |
GU Total financial expenses (VI) | | | 4 255 687.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 253 244.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -82 706 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 526 003.00 | 29 572 228.00 | | 30 526 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 232 010.00 | 23 158 371.00 | | 113 232 010.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -82 706 007.00 | 6 413 856.00 | | -82 706 007.00 |
| |
| 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 | 399 500 000.00 | | | 399 500 000.00 |
I4 DECREASES Grand Total | | | 399 500 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 399 500 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 399 500 000.00 | | | 399 500 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 889 717.00 | 5 435 550.00 | 71 325 267.00 | 65 889 717.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 889 717.00 | 5 435 550.00 | 71 325 267.00 | 65 889 717.00 |
| |
| 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 | 26 857 450.00 | 316 312.00 | | 26 857 450.00 |
8B Suppliers and Related Accounts | 129 980.00 | 129 980.00 | | 129 980.00 |
8D Social Security and Other Social Organizations | 104 327.00 | 104 327.00 | | 104 327.00 |
8K Other liabilities (including liabilities related to repo transactions) | 763 468.00 | 10 216.00 | 753 252.00 | 763 468.00 |
8L Deferred income | 7 194 878.00 | 7 194 878.00 | | 7 194 878.00 |
UX Other trade receivables | 315 700.00 | 315 700.00 | | 315 700.00 |
VH Loans with a maturity of more than one year at origin | 236 376 861.00 | 490 121.00 | 235 886 740.00 | 236 376 861.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 68 950.00 | 68 950.00 | | 68 950.00 |
VS Prepaid expenses | 175 485.00 | 175 485.00 | | 175 485.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 560 136.00 | 560 136.00 | | 560 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 271 426 963.00 | 8 245 833.00 | 236 639 992.00 | 271 426 963.00 |
