| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 184 250.00 | 184 250.00 | | 184 250.00 |
AT Other tangible assets | 3 960.00 | 3 960.00 | | 3 960.00 |
BH Other financial assets | 11 567.00 | | 11 567.00 | 11 567.00 |
BJ TOTAL (I) | 89 822 590.00 | 188 210.00 | 89 634 379.00 | 89 822 590.00 |
BX Customers and related accounts | 48 694.00 | | 48 694.00 | 48 694.00 |
BZ Other receivables | 17 680 093.00 | | 17 680 093.00 | 17 680 093.00 |
CF Cash and cash equivalents | 38 204.00 | | 38 204.00 | 38 204.00 |
CJ TOTAL (II) | 17 766 991.00 | | 17 766 991.00 | 17 766 991.00 |
CO Grand total (0 to V) | 107 589 580.00 | 188 210.00 | 107 401 370.00 | 107 589 580.00 |
CU Other investments | 89 622 813.00 | | 89 622 813.00 | 89 622 813.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 277 349.00 | 36 277 349.00 | | 36 277 349.00 |
DB Share, merger, contribution premiums, etc. | 9 136 758.00 | 9 136 758.00 | | 9 136 758.00 |
DD Legal reserve (1) | 2 298 974.00 | 2 298 974.00 | | 2 298 974.00 |
DG Other reserves | 129 729.00 | 2 670 111.00 | | 129 729.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 279 941.00 | -1 540 383.00 | | 9 279 941.00 |
DK Regulated provisions | 1 981 330.00 | 1 981 330.00 | | 1 981 330.00 |
DL TOTAL (I) | 59 104 082.00 | 50 824 140.00 | | 59 104 082.00 |
DU Loans and Debts from Credit Institutions (3) | 230.00 | 37 633 193.00 | | 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 209 433.00 | 386 329.00 | | 209 433.00 |
DY Tax and social security liabilities | 423 004.00 | 669 169.00 | | 423 004.00 |
EA Other liabilities | 47 664 621.00 | 10 065 515.00 | | 47 664 621.00 |
EC TOTAL (IV) | 48 297 288.00 | 48 754 207.00 | | 48 297 288.00 |
EE Grand total (I to V) | 107 401 370.00 | 99 578 347.00 | | 107 401 370.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 042 725.00 | | 2 042 725.00 | 2 042 725.00 |
FJ Net sales | 2 042 725.00 | | 2 042 725.00 | 2 042 725.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27 041.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 2 069 769.00 | |
FW Other purchases and external expenses | | | 638 388.00 | |
FX Taxes, duties, and similar payments | | | 22 786.00 | |
FY Salaries and Wages | | | 797 146.00 | |
FZ Social Security Contributions | | | 365 694.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 89.00 | |
GF Total Operating Expenses (II) | | | 1 824 103.00 | |
GG - OPERATING RESULT (I - II) | | | 245 666.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 230 511.00 | |
GN Positive exchange differences | | | 1 622.00 | |
GP Total financial income (V) | | | 10 232 132.00 | |
GR Interest and similar expenses | | | 1 192 674.00 | |
GS Negative differences of foreign exchange | | | 598.00 | |
GU Total financial expenses (VI) | | | 1 193 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 038 860.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 284 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 327.00 | | | 327.00 |
HC Reversals of provisions and transfers of expenses | | 35 077.00 | | |
HD Total exceptional income (VII) | 327.00 | 35 077.00 | | 327.00 |
HE Exceptional expenses on management operations | 4 585.00 | 21 500.00 | | 4 585.00 |
HF Exceptional expenses on capital transactions | 327.00 | | | 327.00 |
HH Total exceptional expenses (VIII) | 4 912.00 | 21 500.00 | | 4 912.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 585.00 | 13 577.00 | | -4 585.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 302 229.00 | 2 564 726.00 | | 12 302 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 022 287.00 | 4 105 108.00 | | 3 022 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 279 941.00 | -1 540 383.00 | | 9 279 941.00 |
| |
| 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 | 89 822 917.00 | 230 457.00 | | 89 822 917.00 |
I3 DECREASES Total Financial Fixed Assets | | 230 784.00 | 89 634 379.00 | |
I4 DECREASES Grand Total | | 230 784.00 | 89 822 590.00 | |
IO DECREASES Total including other intangible assets | | | 184 250.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 960.00 | |
KD ACQUISITIONS Total including other intangible assets | 184 250.00 | | | 184 250.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 960.00 | | | 3 960.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 89 634 706.00 | 230 457.00 | | 89 634 706.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 188 210.00 | | | 188 210.00 |
PE DEPRECIATION Total including other intangible assets | 184 250.00 | | | 184 250.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 960.00 | | | 3 960.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 1 981 330.00 | 1 981 330.00 | | 1 981 330.00 |
7C Grand total | 1 981 330.00 | 1 981 330.00 | | 1 981 330.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 209 433.00 | 209 433.00 | | 209 433.00 |
8C Staff and Related Accounts | 232 506.00 | 232 506.00 | | 232 506.00 |
8D Social Security and Other Social Organizations | 148 884.00 | 148 884.00 | | 148 884.00 |
8E Income Taxes | 27 533.00 | 27 533.00 | | 27 533.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 034.00 | 9 034.00 | | 9 034.00 |
UT Other financial assets | 11 567.00 | | 11 567.00 | 11 567.00 |
UX Other trade receivables | 48 694.00 | 48 694.00 | | 48 694.00 |
UY Staff and related accounts | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 25 975.00 | 25 975.00 | | 25 975.00 |
VC Group and associates | 17 646 165.00 | 17 646 165.00 | | 17 646 165.00 |
VG Loans with a maturity of up to one year at origin | 230.00 | 230.00 | | 230.00 |
VI Group and Associates | 47 655 587.00 | 47 655 587.00 | | 47 655 587.00 |
VK Loans repaid during the year | 37 632 935.00 | | | 37 632 935.00 |
VP Miscellaneous | 5 953.00 | 5 953.00 | | 5 953.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 536.00 | 10 536.00 | | 10 536.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 740 354.00 | 17 728 787.00 | 11 567.00 | 17 740 354.00 |
VW VAT | 3 545.00 | 3 545.00 | | 3 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 297 288.00 | 48 297 288.00 | | 48 297 288.00 |
