| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 80 343 560.00 | 45 842 385.00 | 34 501 175.00 | 80 343 560.00 |
BZ Other receivables | 903 605.00 | | 903 605.00 | 903 605.00 |
CF Cash and cash equivalents | 1 504.00 | | 1 504.00 | 1 504.00 |
CJ TOTAL (II) | 905 110.00 | | 905 110.00 | 905 110.00 |
CO Grand total (0 to V) | 81 248 670.00 | 45 842 385.00 | 35 406 284.00 | 81 248 670.00 |
CU Other investments | 80 343 560.00 | 45 842 385.00 | 34 501 175.00 | 80 343 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 001.00 | 38 001.00 | | 38 001.00 |
DB Share, merger, contribution premiums, etc. | 12 471 807.00 | 12 471 807.00 | | 12 471 807.00 |
DH Retained earnings | -11 778 368.00 | -10 488 829.00 | | -11 778 368.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 073 030.00 | -1 289 539.00 | | -10 073 030.00 |
DL TOTAL (I) | -9 341 591.00 | 731 440.00 | | -9 341 591.00 |
DP Provisions for Risks | 15 513 356.00 | 9 099 818.00 | | 15 513 356.00 |
DR TOTAL (IV) | 15 513 356.00 | 9 099 818.00 | | 15 513 356.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 225 129.00 | 28 286 556.00 | | 29 225 129.00 |
DX Trade payables and related accounts | 9 390.00 | 12 847.00 | | 9 390.00 |
EC TOTAL (IV) | 29 234 519.00 | 28 299 403.00 | | 29 234 519.00 |
EE Grand total (I to V) | 35 406 284.00 | 38 130 661.00 | | 35 406 284.00 |
EI Including equity loans | 29 225 129.00 | | | 29 225 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 027.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 24 027.00 | |
GG - OPERATING RESULT (I - II) | | | -24 027.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 9 224 149.00 | |
GR Interest and similar expenses | | | 938 760.00 | |
GU Total financial expenses (VI) | | | 10 162 909.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 162 909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 186 936.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 219.00 | | |
HD Total exceptional income (VII) | | 219.00 | | |
HE Exceptional expenses on management operations | | 9.00 | | |
HF Exceptional expenses on capital transactions | | 1 200.00 | | |
HH Total exceptional expenses (VIII) | | 1 209.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -990.00 | | |
HK Income tax | -113 906.00 | -157 056.00 | | -113 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 4 627 270.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 073 030.00 | 5 916 809.00 | | 10 073 030.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 073 030.00 | -1 289 539.00 | | -10 073 030.00 |
| |
| 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 | 80 343 560.00 | | | 80 343 560.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80 343 560.00 | |
I4 DECREASES Grand Total | | | 80 343 560.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 80 343 560.00 | | | 80 343 560.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 9 099 818.00 | 6 413 538.00 | | 9 099 818.00 |
7B Total provisions for depreciation | 43 031 774.00 | 2 810 611.00 | | 43 031 774.00 |
7C Grand total | 52 131 592.00 | 9 224 149.00 | | 52 131 592.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 22 663 786.00 | | 22 663 786.00 | 22 663 786.00 |
8B Suppliers and Related Accounts | 9 390.00 | 9 390.00 | | 9 390.00 |
VC Group and associates | 117 550.00 | 117 550.00 | | 117 550.00 |
VI Group and Associates | 6 561 344.00 | 6 561 344.00 | | 6 561 344.00 |
VM Income taxes | 786 056.00 | 786 056.00 | | 786 056.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 903 605.00 | 903 605.00 | | 903 605.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 234 519.00 | 6 570 733.00 | 22 663 786.00 | 29 234 519.00 |
