| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 19 321 142.00 | | 19 321 142.00 | 19 321 142.00 |
BJ TOTAL (I) | 20 827 314.00 | | 20 827 314.00 | 20 827 314.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 33 651.00 | | 33 651.00 | 33 651.00 |
CJ TOTAL (II) | 33 651.00 | | 33 651.00 | 33 651.00 |
CO Grand total (0 to V) | 20 860 965.00 | | 20 860 965.00 | 20 860 965.00 |
CP Shares due in less than one year | 1 127 973.00 | | | 1 127 973.00 |
CU Other investments | 1 506 172.00 | | 1 506 172.00 | 1 506 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 090 700.00 | 1 090 700.00 | | 1 090 700.00 |
DH Retained earnings | -917 577.00 | -828 394.00 | | -917 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -65 693.00 | -89 183.00 | | -65 693.00 |
DK Regulated provisions | 456 172.00 | 462 581.00 | | 456 172.00 |
DL TOTAL (I) | 563 602.00 | 635 704.00 | | 563 602.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 281 734.00 | 20 633 932.00 | | 20 281 734.00 |
DX Trade payables and related accounts | 15 129.00 | 13 875.00 | | 15 129.00 |
DY Tax and social security liabilities | | 57.00 | | |
DZ Fixed asset liabilities and related accounts | | 40 143.00 | | |
EA Other liabilities | 500.00 | | | 500.00 |
EC TOTAL (IV) | 20 297 363.00 | 20 688 007.00 | | 20 297 363.00 |
EE Grand total (I to V) | 20 860 965.00 | 21 323 712.00 | | 20 860 965.00 |
EG Accrued income and payables due within one year | 1 392 248.00 | 1 285 717.00 | | 1 392 248.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 103.00 | |
FX Taxes, duties, and similar payments | | | -57.00 | |
GF Total Operating Expenses (II) | | | 24 046.00 | |
GG - OPERATING RESULT (I - II) | | | -24 046.00 | |
GK Income from other securities and fixed asset receivables | | | 1 261 598.00 | |
GP Total financial income (V) | | | 1 261 598.00 | |
GR Interest and similar expenses | | | 1 309 655.00 | |
GU Total financial expenses (VI) | | | 1 309 655.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -72 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 6 409.00 | | | 6 409.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 409.00 | | | 6 409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 268 007.00 | 1 270 139.00 | | 1 268 007.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 333 701.00 | 1 359 322.00 | | 1 333 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -65 693.00 | -89 183.00 | | -65 693.00 |
| |
| 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 | 21 233 978.00 | | 630 799.00 | 21 233 978.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 037 463.00 | 20 827 314.00 | |
I4 DECREASES Grand Total | | 1 037 463.00 | 20 827 314.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 233 978.00 | | 630 799.00 | 21 233 978.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 462 581.00 | | 6 409.00 | 462 581.00 |
7C Grand total | 462 581.00 | | 6 409.00 | 462 581.00 |
UJ - Exceptional | | | 6 409.00 | |
| |
| 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 | 20 281 734.00 | 1 376 619.00 | 1 509 298.00 | 20 281 734.00 |
8B Suppliers and Related Accounts | 15 129.00 | 15 129.00 | | 15 129.00 |
8K Other liabilities (including liabilities related to repo transactions) | 500.00 | 500.00 | | 500.00 |
UL Receivables related to investments | 19 321 142.00 | 630 799.00 | 18 690 343.00 | 19 321 142.00 |
VK Loans repaid during the year | 339 484.00 | | | 339 484.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 321 142.00 | 630 799.00 | 18 690 343.00 | 19 321 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 297 363.00 | 1 392 248.00 | 1 509 298.00 | 20 297 363.00 |
