| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 578 213 756.00 | | 578 213 756.00 | 578 213 756.00 |
BZ Other receivables | 1 845.00 | | 1 845.00 | 1 845.00 |
CF Cash and cash equivalents | 91 052.00 | | 91 052.00 | 91 052.00 |
CJ TOTAL (II) | 92 897.00 | | 92 897.00 | 92 897.00 |
CO Grand total (0 to V) | 578 306 653.00 | | 578 306 653.00 | 578 306 653.00 |
CU Other investments | 578 213 756.00 | | 578 213 756.00 | 578 213 756.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 221 968 514.00 | 194 977 777.00 | | 221 968 514.00 |
DB Share, merger, contribution premiums, etc. | 347 087 222.00 | 185 727 452.00 | | 347 087 222.00 |
DD Legal reserve (1) | 462 217.00 | | | 462 217.00 |
DH Retained earnings | 8 782 124.00 | | | 8 782 124.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 099.00 | 9 244 341.00 | | -9 099.00 |
DK Regulated provisions | 2 780.00 | 1 259.00 | | 2 780.00 |
DL TOTAL (I) | 578 293 758.00 | 389 950 828.00 | | 578 293 758.00 |
DX Trade payables and related accounts | 2 700.00 | 2 700.00 | | 2 700.00 |
EA Other liabilities | 10 195.00 | | | 10 195.00 |
EC TOTAL (IV) | 12 895.00 | 2 700.00 | | 12 895.00 |
EE Grand total (I to V) | 578 306 653.00 | 389 953 528.00 | | 578 306 653.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 4 830.00 | |
FX Taxes, duties, and similar payments | | | 2 649.00 | |
GF Total Operating Expenses (II) | | | 7 479.00 | |
GG - OPERATING RESULT (I - II) | | | -7 479.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 108.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 76 731.00 | |
GP Total financial income (V) | | | 76 840.00 | |
GR Interest and similar expenses | | | 76 939.00 | |
GU Total financial expenses (VI) | | | 76 939.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -99.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 521.00 | 1 259.00 | | 1 521.00 |
HH Total exceptional expenses (VIII) | 1 521.00 | 1 259.00 | | 1 521.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 521.00 | -1 259.00 | | -1 521.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 840.00 | 31 493 896.00 | | 76 840.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 939.00 | 22 249 556.00 | | 85 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 099.00 | 9 244 341.00 | | -9 099.00 |
| |
| 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 | 389 863 156.00 | | 285 088 736.00 | 389 863 156.00 |
I3 DECREASES Total Financial Fixed Assets | | 96 738 135.00 | 578 213 756.00 | |
I4 DECREASES Grand Total | | 96 738 135.00 | 578 213 756.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 389 863 156.00 | | 285 088 736.00 | 389 863 156.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 259.00 | 1 521.00 | | 1 259.00 |
7C Grand total | 1 259.00 | 1 521.00 | | 1 259.00 |
| |
| 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 | 2 700.00 | 2 700.00 | | 2 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 195.00 | 10 195.00 | | 10 195.00 |
VB VAT | 1 845.00 | 1 845.00 | | 1 845.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 845.00 | 1 845.00 | | 1 845.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 895.00 | 12 895.00 | | 12 895.00 |
