| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
BZ Other receivables | 1 189 511 197.00 | | 1 189 511 197.00 | 1 189 511 197.00 |
CJ TOTAL (II) | 1 189 511 197.00 | | 1 189 511 197.00 | 1 189 511 197.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
CU Other investments | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 656 350 500.00 | 1 656 350 500.00 | | 1 656 350 500.00 |
DB Share, merger, contribution premiums, etc. | 738 651 033.00 | 738 651 033.00 | | 738 651 033.00 |
DG Other reserves | 148 329 677.00 | 148 329 677.00 | | 148 329 677.00 |
DH Retained earnings | 810 461 930.00 | 608 229 133.00 | | 810 461 930.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 201 946 826.00 | 202 232 797.00 | | 201 946 826.00 |
DK Regulated provisions | 1 234.00 | 1 234.00 | | 1 234.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DM Proceeds from equity securities issues | 35 000 000.00 | 35 000 000.00 | | 35 000 000.00 |
DO TOTAL (II) | 35 000 000.00 | 35 000 000.00 | | 35 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 591 500.00 | 724 500.00 | | 591 500.00 |
DX Trade payables and related accounts | 1 330.00 | 2 565.00 | | 1 330.00 |
DY Tax and social security liabilities | 3 427.00 | 2 724.00 | | 3 427.00 |
EC TOTAL (IV) | 596 257.00 | 729 789.00 | | 596 257.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 38 917.00 | |
GF Total Operating Expenses (II) | | | 38 917.00 | |
GG - OPERATING RESULT (I - II) | | | -38 917.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 202 488 400.00 | |
GK Income from other securities and fixed asset receivables | | | 105 440.00 | |
GP Total financial income (V) | | | 202 593 840.00 | |
GR Interest and similar expenses | | | 591 500.00 | |
GU Total financial expenses (VI) | | | 591 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 202 002 340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 201 963 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 21.00 | | |
HH Total exceptional expenses (VIII) | | 21.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -21.00 | | |
HK Income tax | 16 597.00 | 17 559.00 | | 16 597.00 |
HL TOTAL REVENUE (I + III + V + VII) | 202 593 840.00 | 203 036 165.00 | | 202 593 840.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 647 014.00 | 803 367.00 | | 647 014.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 201 946 826.00 | 202 232 797.00 | | 201 946 826.00 |
| |
| 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 | 2 147 483 647.00 | | | 2 147 483 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 147 483 647.00 | |
I4 DECREASES Grand Total | | | 2 147 483 647.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 147 483 647.00 | | | 2 147 483 647.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 234.00 | | | 1 234.00 |
7C Grand total | 1 234.00 | | | 1 234.00 |
| |
| 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 | 591 500.00 | 591 500.00 | | 591 500.00 |
8B Suppliers and Related Accounts | 1 330.00 | 1 330.00 | | 1 330.00 |
8E Income Taxes | 3 427.00 | 3 427.00 | | 3 427.00 |
VC Group and associates | 1 189 511 197.00 | | | 1 189 511 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 189 511 197.00 | 1 189 511 197.00 | | 1 189 511 197.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 596 257.00 | 596 257.00 | | 596 257.00 |
