| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 403 808 992.00 | 100 813 000.00 | 302 995 992.00 | 403 808 992.00 |
BX Customers and related accounts | 60 253.00 | | 60 253.00 | 60 253.00 |
BZ Other receivables | 21 731 985.00 | | 21 731 985.00 | 21 731 985.00 |
CJ TOTAL (II) | 21 792 238.00 | | 21 792 238.00 | 21 792 238.00 |
CO Grand total (0 to V) | 425 601 230.00 | 100 813 000.00 | 324 788 230.00 | 425 601 230.00 |
CU Other investments | 403 808 992.00 | 100 813 000.00 | 302 995 992.00 | 403 808 992.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 409 095 011.00 | 409 095 011.00 | | 409 095 011.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DH Retained earnings | -100 932 172.00 | -29 318 706.00 | | -100 932 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 396 540.00 | -71 613 466.00 | | 3 396 540.00 |
DL TOTAL (I) | 311 559 379.00 | 308 162 839.00 | | 311 559 379.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 769 873.00 | 12 574 629.00 | | 12 769 873.00 |
DX Trade payables and related accounts | 75 017.00 | 62 004.00 | | 75 017.00 |
DY Tax and social security liabilities | 383 961.00 | 23 996.00 | | 383 961.00 |
EC TOTAL (IV) | 13 228 851.00 | 12 660 629.00 | | 13 228 851.00 |
EE Grand total (I to V) | 324 788 230.00 | 320 823 468.00 | | 324 788 230.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 422.00 | | 100 422.00 | 100 422.00 |
FJ Net sales | 100 422.00 | | 100 422.00 | 100 422.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 100 423.00 | |
FW Other purchases and external expenses | | | 168 724.00 | |
FX Taxes, duties, and similar payments | | | 573.00 | |
GE Other Expenses | | | -2.00 | |
GF Total Operating Expenses (II) | | | 169 295.00 | |
GG - OPERATING RESULT (I - II) | | | -68 872.00 | |
GL Other interest and similar income | | | 41 043.00 | |
GP Total financial income (V) | | | 41 043.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 195 244.00 | |
GU Total financial expenses (VI) | | | 195 244.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -154 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -223 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 619 613.00 | -5 653 800.00 | | -3 619 613.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 466.00 | 105 787.00 | | 141 466.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -3 255 074.00 | 71 719 253.00 | | -3 255 074.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 396 540.00 | -71 613 466.00 | | 3 396 540.00 |
| |
| 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 | 403 808 992.00 | | | 403 808 992.00 |
I3 DECREASES Total Financial Fixed Assets | | | 403 808 992.00 | |
I4 DECREASES Grand Total | | | 403 808 992.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 403 808 992.00 | | | 403 808 992.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 100 813 000.00 | | | 100 813 000.00 |
7C Grand total | 100 813 000.00 | | | 100 813 000.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 12 769 873.00 | | 12 769 873.00 | 12 769 873.00 |
8B Suppliers and Related Accounts | 75 017.00 | 75 017.00 | | 75 017.00 |
8E Income Taxes | 383 961.00 | 383 961.00 | | 383 961.00 |
UX Other trade receivables | 60 253.00 | 60 253.00 | | 60 253.00 |
VB VAT | 66 313.00 | 66 313.00 | | 66 313.00 |
VC Group and associates | 21 509 206.00 | 21 509 206.00 | | 21 509 206.00 |
VM Income taxes | 156 466.00 | 156 466.00 | | 156 466.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 792 238.00 | 21 792 238.00 | | 21 792 238.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 228 851.00 | 458 978.00 | 12 769 873.00 | 13 228 851.00 |
