| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 51 115 586.00 | | 51 115 586.00 | 51 115 586.00 |
BJ TOTAL (I) | 87 360 055.00 | | 87 360 055.00 | 87 360 055.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 69 337.00 | | 69 337.00 | 69 337.00 |
CJ TOTAL (II) | 69 337.00 | | 69 337.00 | 69 337.00 |
CO Grand total (0 to V) | 87 429 391.00 | | 87 429 391.00 | 87 429 391.00 |
CU Other investments | 36 244 469.00 | | 36 244 469.00 | 36 244 469.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 625 654.00 | 1 000.00 | | 3 625 654.00 |
DB Share, merger, contribution premiums, etc. | 32 621 886.00 | | | 32 621 886.00 |
DH Retained earnings | -2 000.00 | | | -2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -325 715.00 | -2 000.00 | | -325 715.00 |
DK Regulated provisions | 89 323.00 | | | 89 323.00 |
DL TOTAL (I) | 36 009 148.00 | -1 000.00 | | 36 009 148.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 396 003.00 | | | 51 396 003.00 |
DX Trade payables and related accounts | 24 240.00 | 2 400.00 | | 24 240.00 |
EC TOTAL (IV) | 51 420 243.00 | 2 400.00 | | 51 420 243.00 |
EE Grand total (I to V) | 87 429 391.00 | 1 400.00 | | 87 429 391.00 |
EG Accrued income and payables due within one year | 24 240.00 | 2 400.00 | | 24 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 64 350.00 | |
GF Total Operating Expenses (II) | | | 64 350.00 | |
GG - OPERATING RESULT (I - II) | | | -64 350.00 | |
GL Other interest and similar income | | | 1 293 523.00 | |
GP Total financial income (V) | | | 1 293 523.00 | |
GR Interest and similar expenses | | | 1 465 564.00 | |
GU Total financial expenses (VI) | | | 1 465 564.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -172 042.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -236 392.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 89 323.00 | | | 89 323.00 |
HH Total exceptional expenses (VIII) | 89 323.00 | | | 89 323.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -89 323.00 | | | -89 323.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 293 523.00 | | | 1 293 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 619 237.00 | 2 000.00 | | 1 619 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -325 715.00 | -2 000.00 | | -325 715.00 |
| |
| 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 | 1 000.00 | | 99 689 557.00 | 1 000.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 10 273 388.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 12 330 502.00 | 87 360 055.00 | |
I4 DECREASES Grand Total | | 12 330 502.00 | 87 360 055.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | 99 689 557.00 | 1 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 89 323.00 | | |
7C Grand total | | 89 323.00 | | |
UJ - Exceptional | | 89 323.00 | | |
| |
| 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 | 24 240.00 | 24 240.00 | | 24 240.00 |
UL Receivables related to investments | 51 115 586.00 | | 51 115 586.00 | 51 115 586.00 |
VI Group and Associates | 51 396 003.00 | | | 51 396 003.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 115 586.00 | | 51 115 586.00 | 51 115 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 420 243.00 | 24 240.00 | | 51 420 243.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 62 601.00 | 2 000.00 | | 62 601.00 |
ST Other accounts | 1 749.00 | | | 1 749.00 |
YZ Total deductible VAT on goods and services | | 400.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 64 350.00 | 2 000.00 | | 64 350.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
