| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 304 298.00 | | 8 304 298.00 | 8 304 298.00 |
BJ TOTAL (I) | 66 293 443.00 | | 66 293 443.00 | 66 293 443.00 |
BZ Other receivables | 275 975.00 | | 275 975.00 | 275 975.00 |
CF Cash and cash equivalents | 1 050 132.00 | | 1 050 132.00 | 1 050 132.00 |
CH Prepaid expenses | 5 248.00 | | 5 248.00 | 5 248.00 |
CJ TOTAL (II) | 1 331 355.00 | | 1 331 355.00 | 1 331 355.00 |
CO Grand total (0 to V) | 67 624 798.00 | | 67 624 798.00 | 67 624 798.00 |
CP Shares due in less than one year | 8 304 298.00 | | | 8 304 298.00 |
CU Other investments | 57 989 145.00 | | 57 989 145.00 | 57 989 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 740 214.00 | 12 740 214.00 | | 12 740 214.00 |
DD Legal reserve (1) | 1 274 021.00 | 1 274 021.00 | | 1 274 021.00 |
DG Other reserves | 49 267 123.00 | 40 934 426.00 | | 49 267 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -54 749.00 | 8 332 697.00 | | -54 749.00 |
DK Regulated provisions | 979 793.00 | 979 793.00 | | 979 793.00 |
DL TOTAL (I) | 64 206 403.00 | 64 261 152.00 | | 64 206 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 271 423.00 | 40 250.00 | | 3 271 423.00 |
DX Trade payables and related accounts | 146 971.00 | 19 560.00 | | 146 971.00 |
EC TOTAL (IV) | 3 418 394.00 | 59 810.00 | | 3 418 394.00 |
EE Grand total (I to V) | 67 624 798.00 | 64 320 962.00 | | 67 624 798.00 |
EG Accrued income and payables due within one year | 3 418 394.00 | 59 810.00 | | 3 418 394.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FR Total operating income (I) | | | 150 000.00 | |
FW Other purchases and external expenses | | | 220 614.00 | |
FX Taxes, duties, and similar payments | | | 409.00 | |
GF Total Operating Expenses (II) | | | 221 023.00 | |
GG - OPERATING RESULT (I - II) | | | -71 023.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 158.00 | |
GP Total financial income (V) | | | 19 158.00 | |
GR Interest and similar expenses | | | 2 884.00 | |
GU Total financial expenses (VI) | | | 2 884.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -54 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 169 158.00 | 8 609 849.00 | | 169 158.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 223 907.00 | 277 152.00 | | 223 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -54 749.00 | 8 332 697.00 | | -54 749.00 |
| |
| 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 | 63 749 242.00 | | 3 234 458.00 | 63 749 242.00 |
I3 DECREASES Total Financial Fixed Assets | | 690 257.00 | 66 293 443.00 | |
I4 DECREASES Grand Total | | 690 257.00 | 66 293 443.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 63 749 242.00 | | 3 234 458.00 | 63 749 242.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 979 793.00 | | | 979 793.00 |
| |
| 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 | 3 231 073.00 | 3 231 073.00 | | 3 231 073.00 |
8B Suppliers and Related Accounts | 146 971.00 | 146 971.00 | | 146 971.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 350.00 | 40 350.00 | | 40 350.00 |
UL Receivables related to investments | 8 304 298.00 | 8 304 298.00 | | 8 304 298.00 |
UX Other trade receivables | 275 975.00 | 275 975.00 | | 275 975.00 |
VS Prepaid expenses | 5 248.00 | 5 248.00 | | 5 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 585 520.00 | 8 585 520.00 | | 8 585 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 418 394.00 | 3 418 394.00 | | 3 418 394.00 |
