| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 784 473 094.00 | 287 974 000.00 | 1 496 499 094.00 | 1 784 473 094.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 397 958.00 | | 397 958.00 | 397 958.00 |
CF Cash and cash equivalents | 888 597.00 | | 888 597.00 | 888 597.00 |
CJ TOTAL (II) | 1 286 555.00 | | 1 286 555.00 | 1 286 555.00 |
CO Grand total (0 to V) | 1 785 759 649.00 | 287 974 000.00 | 1 497 785 649.00 | 1 785 759 649.00 |
CU Other investments | 1 784 473 094.00 | 287 974 000.00 | 1 496 499 094.00 | 1 784 473 094.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 135 551 577.00 | 135 551 577.00 | | 135 551 577.00 |
DB Share, merger, contribution premiums, etc. | 12 855 118.00 | 12 855 118.00 | | 12 855 118.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 1 555 157.00 | 1 555 157.00 | | 1 555 157.00 |
DF Regulated reserves (1) | 3 261 617.00 | 3 261 617.00 | | 3 261 617.00 |
DG Other reserves | 19 023 740.00 | 19 023 740.00 | | 19 023 740.00 |
DH Retained earnings | 541 191 182.00 | 650 491 782.00 | | 541 191 182.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 878 467.00 | -109 300 601.00 | | -13 878 467.00 |
DL TOTAL (I) | 699 559 923.00 | 713 438 390.00 | | 699 559 923.00 |
DU Loans and Debts from Credit Institutions (3) | 105 234 383.00 | 105 234 383.00 | | 105 234 383.00 |
DV Miscellaneous Loans and Financial Debts (4) | 692 945 015.00 | 718 614 935.00 | | 692 945 015.00 |
EA Other liabilities | 46 328.00 | 543 047.00 | | 46 328.00 |
EC TOTAL (IV) | 798 225 726.00 | 824 392 365.00 | | 798 225 726.00 |
EE Grand total (I to V) | 1 497 785 649.00 | 1 537 830 755.00 | | 1 497 785 649.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 51 898.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 17 406.00 | |
GF Total Operating Expenses (II) | | | 69 304.00 | |
GG - OPERATING RESULT (I - II) | | | -69 304.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 372 861.00 | |
GK Income from other securities and fixed asset receivables | | | 3 133 896.00 | |
GM Reversals of provisions and transfers of expenses | | | 11 489 000.00 | |
GN Positive exchange differences | | | 82.00 | |
GP Total financial income (V) | | | 42 861 943.00 | |
GQ Financial allocations to depreciation and provisions | | | 49 200 000.00 | |
GR Interest and similar expenses | | | 8 510 626.00 | |
GS Negative differences of foreign exchange | | | 11 296.00 | |
GU Total financial expenses (VI) | | | 57 710 626.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 848 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 917 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 765 023.00 | | | 1 765 023.00 |
HH Total exceptional expenses (VIII) | 1 765 023.00 | | | 1 765 023.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 765 023.00 | | | -1 765 023.00 |
HK Income tax | -2 804 542.00 | -1 411 161.00 | | -2 804 542.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 861 943.00 | 42 249 893.00 | | 42 861 943.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 740 410.00 | 151 550 494.00 | | 56 740 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 878 467.00 | -109 300 601.00 | | -13 878 467.00 |
| |
| 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 | 1 832 064 867.00 | | | 1 832 064 867.00 |
I3 DECREASES Total Financial Fixed Assets | | 47 591 773.00 | 1 784 473 094.00 | |
I4 DECREASES Grand Total | | 47 591 773.00 | 1 784 473 094.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 832 064 867.00 | | | 1 832 064 867.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 294 817 537.00 | 49 200 000.00 | 56 043 537.00 | 294 817 537.00 |
7C Grand total | 294 817 537.00 | 49 200 000.00 | 56 043 537.00 | 294 817 537.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 49 200 000.00 | 56 043 537.00 | |
| |
| 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 | 692 945 015.00 | 777 780.00 | 692 167 234.00 | 692 945 015.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 328.00 | 46 328.00 | | 46 328.00 |
VC Group and associates | 397 958.00 | 397 958.00 | | 397 958.00 |
VH Loans with a maturity of more than one year at origin | 105 234 383.00 | 105 234 383.00 | | 105 234 383.00 |
VJ Loans taken out during the year | 8 500 000.00 | | | 8 500 000.00 |
VK Loans repaid during the year | 34 127 893.00 | | | 34 127 893.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 397 958.00 | 397 958.00 | | 397 958.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 798 225 726.00 | 106 058 492.00 | 692 167 234.00 | 798 225 726.00 |
