| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 825.00 | 14 825.00 | | 14 825.00 |
BF Loans | 6 218 902.00 | | 6 218 902.00 | 6 218 902.00 |
BH Other financial assets | 590.00 | | 590.00 | 590.00 |
BJ TOTAL (I) | 80 186 706.00 | 18 014 825.00 | 62 171 881.00 | 80 186 706.00 |
BZ Other receivables | 28.00 | | 28.00 | 28.00 |
CF Cash and cash equivalents | 981.00 | | 981.00 | 981.00 |
CJ TOTAL (II) | 1 008.00 | | 1 008.00 | 1 008.00 |
CN Currency translation adjustments (V) | 1 941 380.00 | | 1 941 380.00 | 1 941 380.00 |
CO Grand total (0 to V) | 82 129 095.00 | 18 014 825.00 | 64 114 270.00 | 82 129 095.00 |
CP Shares due in less than one year | 955 608.00 | | | 955 608.00 |
CU Other investments | 73 952 389.00 | 18 000 000.00 | 55 952 389.00 | 73 952 389.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 773 000.00 | 33 773 000.00 | | 33 773 000.00 |
DH Retained earnings | -4 912 918.00 | -2 659 251.00 | | -4 912 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 474 496.00 | -2 253 667.00 | | -1 474 496.00 |
DK Regulated provisions | 1 431 060.00 | 1 431 060.00 | | 1 431 060.00 |
DL TOTAL (I) | 28 816 647.00 | 30 291 142.00 | | 28 816 647.00 |
DP Provisions for Risks | 1 941 380.00 | 1 906 381.00 | | 1 941 380.00 |
DR TOTAL (IV) | 1 941 380.00 | 1 906 381.00 | | 1 941 380.00 |
DU Loans and Debts from Credit Institutions (3) | 27 326 139.00 | 23 574 326.00 | | 27 326 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 7 256 588.00 | | |
DX Trade payables and related accounts | 11 717.00 | 13 692.00 | | 11 717.00 |
EA Other liabilities | 5 776 274.00 | | | 5 776 274.00 |
EC TOTAL (IV) | 33 114 130.00 | 30 844 606.00 | | 33 114 130.00 |
ED (V) | 242 113.00 | 2 065 768.00 | | 242 113.00 |
EE Grand total (I to V) | 64 114 270.00 | 65 107 897.00 | | 64 114 270.00 |
EG Accrued income and payables due within one year | 84 454.00 | 80 607.00 | | 84 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 786.00 | |
GF Total Operating Expenses (II) | | | 11 786.00 | |
GG - OPERATING RESULT (I - II) | | | -11 786.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 421 606.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | 11 178.00 | |
GP Total financial income (V) | | | 432 785.00 | |
GQ Financial allocations to depreciation and provisions | | | 34 998.00 | |
GR Interest and similar expenses | | | 1 833 529.00 | |
GS Negative differences of foreign exchange | | | 26 967.00 | |
GU Total financial expenses (VI) | | | 1 895 494.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 462 710.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 474 496.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 432 785.00 | 510 792.00 | | 432 785.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 907 280.00 | 2 764 459.00 | | 1 907 280.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 474 496.00 | -2 253 667.00 | | -1 474 496.00 |
| |
| 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 | 81 128 732.00 | | | 81 128 732.00 |
I3 DECREASES Total Financial Fixed Assets | | 942 026.00 | 80 171 881.00 | |
I4 DECREASES Grand Total | | 942 026.00 | 80 186 706.00 | |
IO DECREASES Total including other intangible assets | | | 14 825.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 825.00 | | | 14 825.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 81 113 907.00 | | | 81 113 907.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 825.00 | | | 14 825.00 |
PE DEPRECIATION Total including other intangible assets | 14 825.00 | | | 14 825.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 431 060.00 | | | 1 431 060.00 |
7C Grand total | 1 431 060.00 | | | 1 431 060.00 |
| |
| 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 | 5 776 274.00 | | 5 776 274.00 | 5 776 274.00 |
8B Suppliers and Related Accounts | 11 717.00 | 11 717.00 | | 11 717.00 |
UP Loans | 6 218 902.00 | 955 608.00 | 5 263 294.00 | 6 218 902.00 |
UT Other financial assets | 590.00 | | 590.00 | 590.00 |
VH Loans with a maturity of more than one year at origin | 27 326 139.00 | 72 737.00 | 27 253 402.00 | 27 326 139.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28.00 | 28.00 | | 28.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 219 520.00 | 955 636.00 | 5 263 884.00 | 6 219 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 114 130.00 | 84 454.00 | 33 029 676.00 | 33 114 130.00 |
