| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 314 783 474.00 | | 314 783 474.00 | 314 783 474.00 |
BZ Other receivables | 43 356.00 | | 43 356.00 | 43 356.00 |
CF Cash and cash equivalents | 14 001 495.00 | | 14 001 495.00 | 14 001 495.00 |
CJ TOTAL (II) | 14 044 851.00 | | 14 044 851.00 | 14 044 851.00 |
CO Grand total (0 to V) | 328 828 325.00 | | 328 828 325.00 | 328 828 325.00 |
CU Other investments | 314 783 474.00 | | 314 783 474.00 | 314 783 474.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DB Share, merger, contribution premiums, etc. | 7 400.00 | 7 400.00 | | 7 400.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 167.00 | 327.00 | | 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 310 990.00 | 1 037 320.00 | | -2 310 990.00 |
DK Regulated provisions | 659 176.00 | 430 050.00 | | 659 176.00 |
DL TOTAL (I) | -1 603 548.00 | 1 515 797.00 | | -1 603 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | 8.00 | | 1.00 |
DX Trade payables and related accounts | 36 600.00 | 600.00 | | 36 600.00 |
EA Other liabilities | 330 395 273.00 | 326 948 627.00 | | 330 395 273.00 |
EC TOTAL (IV) | 330 431 873.00 | 326 949 227.00 | | 330 431 873.00 |
EE Grand total (I to V) | 328 828 325.00 | 328 465 024.00 | | 328 828 325.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 90 790.00 | |
GF Total Operating Expenses (II) | | | 90 790.00 | |
GG - OPERATING RESULT (I - II) | | | -90 790.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 396 750.00 | |
GP Total financial income (V) | | | 1 396 750.00 | |
GR Interest and similar expenses | | | 3 387 624.00 | |
GU Total financial expenses (VI) | | | 3 387 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 991 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 081 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 55 964 799.00 | | |
HC Reversals of provisions and transfers of expenses | | 61 918.00 | | |
HD Total exceptional income (VII) | | 56 026 717.00 | | |
HF Exceptional expenses on capital transactions | | 51 208 772.00 | | |
HG Exceptional depreciation and provisions | 229 125.00 | 236 856.00 | | 229 125.00 |
HH Total exceptional expenses (VIII) | 229 125.00 | 51 445 628.00 | | 229 125.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -229 125.00 | 4 581 089.00 | | -229 125.00 |
HK Income tax | | 6 075.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 396 750.00 | 56 026 717.00 | | 1 396 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 707 740.00 | 54 989 396.00 | | 3 707 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 310 990.00 | 1 037 321.00 | | -2 310 990.00 |
| |
| 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 | 36 600.00 | 36 600.00 | | 36 600.00 |
VB VAT | 37 606.00 | 37 606.00 | | 37 606.00 |
VC Group and associates | 5 750.00 | 5 750.00 | | 5 750.00 |
VI Group and Associates | 330 395 273.00 | 330 395 273.00 | | 330 395 273.00 |
VJ Loans taken out during the year | 6.00 | | | 6.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 356.00 | 43 356.00 | | 43 356.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 330 431 873.00 | 330 431 873.00 | | 330 431 873.00 |
