| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 154 460 720.00 | | 154 460 720.00 | 154 460 720.00 |
BJ TOTAL (I) | 187 898 133.00 | | 187 898 133.00 | 187 898 133.00 |
BZ Other receivables | 154 652.00 | | 154 652.00 | 154 652.00 |
CF Cash and cash equivalents | 524 280.00 | | 524 280.00 | 524 280.00 |
CH Prepaid expenses | 140 218.00 | | 140 218.00 | 140 218.00 |
CJ TOTAL (II) | 819 150.00 | | 819 150.00 | 819 150.00 |
CO Grand total (0 to V) | 188 717 283.00 | | 188 717 283.00 | 188 717 283.00 |
CU Other investments | 33 437 412.00 | | 33 437 412.00 | 33 437 412.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -1 062 796.00 | -865 439.00 | | -1 062 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -237 589.00 | -197 357.00 | | -237 589.00 |
DL TOTAL (I) | -1 300 383.00 | -1 062 795.00 | | -1 300 383.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190 003 136.00 | 187 513 158.00 | | 190 003 136.00 |
DX Trade payables and related accounts | 14 160.00 | 26 760.00 | | 14 160.00 |
EA Other liabilities | 370.00 | 370.00 | | 370.00 |
EC TOTAL (IV) | 190 017 666.00 | 187 540 288.00 | | 190 017 666.00 |
EE Grand total (I to V) | 188 717 283.00 | 186 477 493.00 | | 188 717 283.00 |
EI Including equity loans | 190 003 136.00 | | | 190 003 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -43 450.00 | |
GF Total Operating Expenses (II) | | | -43 450.00 | |
GG - OPERATING RESULT (I - II) | | | 43 450.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 072 822.00 | |
GK Income from other securities and fixed asset receivables | | | 136 118.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 2 208 940.00 | |
GR Interest and similar expenses | | | 2 385 386.00 | |
GU Total financial expenses (VI) | | | 2 385 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -176 446.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -132 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 104 592.00 | | | 104 592.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 208 940.00 | 2 218 926.00 | | 2 208 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 446 528.00 | 2 416 283.00 | | 2 446 528.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -237 589.00 | -197 357.00 | | -237 589.00 |
| |
| 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 | 185 689 193.00 | | 2 208 940.00 | 185 689 193.00 |
I3 DECREASES Total Financial Fixed Assets | | | 187 898 133.00 | |
I4 DECREASES Grand Total | | | 187 898 133.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 185 689 193.00 | | 2 208 940.00 | 185 689 193.00 |
| |
| 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 | 14 160.00 | 14 160.00 | | 14 160.00 |
8K Other liabilities (including liabilities related to repo transactions) | 370.00 | 370.00 | | 370.00 |
UL Receivables related to investments | 154 460 720.00 | | 154 460 720.00 | 154 460 720.00 |
VI Group and Associates | 190 003 136.00 | 104 592.00 | | 190 003 136.00 |
VM Income taxes | 154 612.00 | 154 612.00 | | 154 612.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 40.00 | 40.00 | | 40.00 |
VS Prepaid expenses | 140 218.00 | 140 218.00 | | 140 218.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 755 591.00 | 294 870.00 | 154 460 720.00 | 154 755 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 017 666.00 | 119 122.00 | | 190 017 666.00 |
