| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 106 034 061.00 | | 106 034 061.00 | 106 034 061.00 |
BJ TOTAL (I) | 417 619 051.00 | 62 090 666.00 | 355 528 385.00 | 417 619 051.00 |
CF Cash and cash equivalents | 81 818 540.00 | | 81 818 540.00 | 81 818 540.00 |
CJ TOTAL (II) | 81 818 540.00 | | 81 818 540.00 | 81 818 540.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 499 437 591.00 | 62 090 666.00 | 437 346 924.00 | 499 437 591.00 |
CU Other investments | 311 584 990.00 | 62 090 666.00 | 249 494 324.00 | 311 584 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 310 155 912.00 | 310 155 912.00 | | 310 155 912.00 |
DD Legal reserve (1) | 31 015 591.00 | 31 015 591.00 | | 31 015 591.00 |
DH Retained earnings | 70 843 762.00 | 74 277 586.00 | | 70 843 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 716 894.00 | -3 433 824.00 | | 23 716 894.00 |
DL TOTAL (I) | 435 732 159.00 | 412 015 265.00 | | 435 732 159.00 |
DP Provisions for Risks | | 799 304.00 | | |
DR TOTAL (IV) | | 799 304.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 132 255.00 | 16 817 599.00 | | 1 132 255.00 |
DX Trade payables and related accounts | 78 019.00 | 99 871.00 | | 78 019.00 |
EA Other liabilities | 404 491.00 | 38 750.00 | | 404 491.00 |
EC TOTAL (IV) | 1 614 765.00 | 16 956 220.00 | | 1 614 765.00 |
ED (V) | | 76.00 | | |
EE Grand total (I to V) | 437 346 924.00 | 429 770 865.00 | | 437 346 924.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 38 750.00 | |
FR Total operating income (I) | | | 38 750.00 | |
FW Other purchases and external expenses | | | 134 342.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
GF Total Operating Expenses (II) | | | 134 791.00 | |
GG - OPERATING RESULT (I - II) | | | -96 041.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 116 359.00 | |
GL Other interest and similar income | | | 756 859.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 966 698.00 | |
GN Positive exchange differences | | | 2 404 338.00 | |
GP Total financial income (V) | | | 27 244 255.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 179 423.00 | |
GS Negative differences of foreign exchange | | | 918 009.00 | |
GU Total financial expenses (VI) | | | 1 097 432.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 146 823.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 050 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 468 482.00 | 16 022 972.00 | | 468 482.00 |
HD Total exceptional income (VII) | 468 482.00 | 16 022 972.00 | | 468 482.00 |
HE Exceptional expenses on management operations | 468 482.00 | | | 468 482.00 |
HF Exceptional expenses on capital transactions | | 16 022 972.00 | | |
HG Exceptional depreciation and provisions | | 468 482.00 | | |
HH Total exceptional expenses (VIII) | 468 482.00 | 16 491 454.00 | | 468 482.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -468 482.00 | | |
HK Income tax | 2 333 888.00 | | | 2 333 888.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 751 487.00 | 17 509 756.00 | | 27 751 487.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 034 593.00 | 20 943 580.00 | | 4 034 593.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 716 894.00 | -3 433 824.00 | | 23 716 894.00 |
| |
| 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 | 419 254 927.00 | | | 419 254 927.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 635 876.00 | 417 619 051.00 | |
I4 DECREASES Grand Total | | 1 635 876.00 | 417 619 051.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 419 254 927.00 | | | 419 254 927.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 16 358 760.00 | | 16 358 760.00 | 16 358 760.00 |
5Z Total provisions for risks and expenses | 799 304.00 | | 799 304.00 | 799 304.00 |
7B Total provisions for depreciation | 63 726 542.00 | | 1 635 876.00 | 63 726 542.00 |
7C Grand total | 64 525 847.00 | | 2 435 180.00 | 64 525 847.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 1 966 698.00 | |
UJ - Exceptional | | | 468 482.00 | |
| |
| 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 | 78 019.00 | 78 019.00 | | 78 019.00 |
VI Group and Associates | 1 536 746.00 | 1 536 746.00 | | 1 536 746.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 614 765.00 | 1 614 765.00 | | 1 614 765.00 |
