| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 560 154 173.00 | | 560 154 173.00 | 560 154 173.00 |
BZ Other receivables | 3 025 467.00 | | 3 025 467.00 | 3 025 467.00 |
CF Cash and cash equivalents | 33 339.00 | | 33 339.00 | 33 339.00 |
CJ TOTAL (II) | 3 058 806.00 | | 3 058 806.00 | 3 058 806.00 |
CO Grand total (0 to V) | 563 212 979.00 | | 563 212 979.00 | 563 212 979.00 |
CS Evaluated investments - equity method | 560 154 173.00 | | 560 154 173.00 | 560 154 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 601 475.00 | 5 601 475.00 | | 5 601 475.00 |
DB Share, merger, contribution premiums, etc. | 554 545 953.00 | 554 545 953.00 | | 554 545 953.00 |
DH Retained earnings | -171 928.00 | -103 748.00 | | -171 928.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -71 062.00 | -68 180.00 | | -71 062.00 |
DK Regulated provisions | 5 283.00 | 3 933.00 | | 5 283.00 |
DL TOTAL (I) | 559 909 721.00 | 559 979 433.00 | | 559 909 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 148 402.00 | 3 085 828.00 | | 3 148 402.00 |
DX Trade payables and related accounts | 12 399.00 | 13 459.00 | | 12 399.00 |
EA Other liabilities | 142 457.00 | 69 194.00 | | 142 457.00 |
EC TOTAL (IV) | 3 303 258.00 | 3 168 481.00 | | 3 303 258.00 |
EE Grand total (I to V) | 563 212 979.00 | 563 147 914.00 | | 563 212 979.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 40 748.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 40 748.00 | |
GG - OPERATING RESULT (I - II) | | | -40 748.00 | |
GL Other interest and similar income | | | 34 547.00 | |
GP Total financial income (V) | | | 34 547.00 | |
GR Interest and similar expenses | | | 63 511.00 | |
GU Total financial expenses (VI) | | | 63 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -69 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 350.00 | 1 348.00 | | 1 350.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 350.00 | -1 348.00 | | -1 350.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 547.00 | 36 473.00 | | 34 547.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 609.00 | 104 653.00 | | 105 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -71 062.00 | -68 180.00 | | -71 062.00 |
| |
| 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 | 3 148.00 | | 3 148.00 | 3 148.00 |
8B Suppliers and Related Accounts | 12.00 | 12.00 | | 12.00 |
8K Other liabilities (including liabilities related to repo transactions) | 142.00 | 142.00 | | 142.00 |
UX Other trade receivables | 3 025.00 | 3 025.00 | | 3 025.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 025.00 | 3 025.00 | | 3 025.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 302.00 | 154.00 | 3 148.00 | 3 302.00 |
