| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 171 297 481.00 | | 171 297 481.00 | 171 297 481.00 |
BZ Other receivables | 1 224 303.00 | | 1 224 303.00 | 1 224 303.00 |
CF Cash and cash equivalents | 20 090.00 | | 20 090.00 | 20 090.00 |
CJ TOTAL (II) | 1 244 393.00 | | 1 244 393.00 | 1 244 393.00 |
CO Grand total (0 to V) | 172 541 874.00 | | 172 541 874.00 | 172 541 874.00 |
CU Other investments | 171 297 231.00 | | 171 297 231.00 | 171 297 231.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 593.00 | 9 593.00 | | 9 593.00 |
DB Share, merger, contribution premiums, etc. | 5 370 551.00 | 5 370 551.00 | | 5 370 551.00 |
DC Revaluation differences | 165 937 086.00 | | | 165 937 086.00 |
DH Retained earnings | -65 409.00 | -37 281.00 | | -65 409.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 866.00 | -28 128.00 | | -9 866.00 |
DL TOTAL (I) | 171 241 956.00 | 5 314 736.00 | | 171 241 956.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 224 647.00 | 1 223 304.00 | | 1 224 647.00 |
DX Trade payables and related accounts | 75 271.00 | 65 356.00 | | 75 271.00 |
EC TOTAL (IV) | 1 299 918.00 | 1 288 660.00 | | 1 299 918.00 |
EE Grand total (I to V) | 172 541 874.00 | 6 603 395.00 | | 172 541 874.00 |
EG Accrued income and payables due within one year | 1 299 918.00 | 1 288 660.00 | | 1 299 918.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 915.00 | |
GF Total Operating Expenses (II) | | | 9 915.00 | |
GG - OPERATING RESULT (I - II) | | | -9 915.00 | |
GL Other interest and similar income | | | 1 393.00 | |
GP Total financial income (V) | | | 1 393.00 | |
GR Interest and similar expenses | | | 1 343.00 | |
GU Total financial expenses (VI) | | | 1 343.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 300.00 | | |
HH Total exceptional expenses (VIII) | | 300.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -300.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 393.00 | | | 1 393.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 258.00 | 28 128.00 | | 11 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 866.00 | -28 128.00 | | -9 866.00 |
| |
| 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 | 5 360 395.00 | 165 937 086.00 | | 5 360 395.00 |
I3 DECREASES Total Financial Fixed Assets | | | 171 297 481.00 | |
I4 DECREASES Grand Total | | | 171 297 481.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 360 395.00 | 165 937 086.00 | | 5 360 395.00 |
| |
| 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 | 75 271.00 | 75 271.00 | | 75 271.00 |
UT Other financial assets | 250.00 | | 250.00 | 250.00 |
VC Group and associates | 1 224 303.00 | 1 224 303.00 | | 1 224 303.00 |
VI Group and Associates | 1 224 647.00 | 1 224 647.00 | | 1 224 647.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 224 553.00 | 1 224 303.00 | 250.00 | 1 224 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 299 918.00 | 1 299 918.00 | | 1 299 918.00 |
