| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 751 443.00 | | 250 751 443.00 | 250 751 443.00 |
BZ Other receivables | 75 823 460.00 | | 75 823 460.00 | 75 823 460.00 |
CJ TOTAL (II) | 75 823 460.00 | | 75 823 460.00 | 75 823 460.00 |
CO Grand total (0 to V) | 326 604 903.00 | | 326 604 903.00 | 326 604 903.00 |
CU Other investments | 250 751 443.00 | | 250 751 443.00 | 250 751 443.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 81 262 125.00 | | | 81 262 125.00 |
DB Share, merger, contribution premiums, etc. | 161 237 259.00 | | | 161 237 259.00 |
DD Legal reserve (1) | 4 633 990.00 | | | 4 633 990.00 |
DH Retained earnings | -24 887 155.00 | | | -24 887 155.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 346 278.00 | | | 104 346 278.00 |
DL TOTAL (I) | 326 592 496.00 | | | 326 592 496.00 |
DX Trade payables and related accounts | 12 407.00 | | | 12 407.00 |
EC TOTAL (IV) | 12 407.00 | | | 12 407.00 |
EE Grand total (I to V) | 326 604 903.00 | | | 326 604 903.00 |
EG Accrued income and payables due within one year | 12 407.00 | | | 12 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 43 264.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
GF Total Operating Expenses (II) | | | 43 411.00 | |
GG - OPERATING RESULT (I - II) | | | -43 411.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 104 723 624.00 | |
GL Other interest and similar income | | | 2 231.00 | |
GP Total financial income (V) | | | 104 725 855.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 104 725 855.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 682 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 336 166.00 | | | 336 166.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 725 855.00 | | | 104 725 855.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 379 577.00 | | | 379 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 346 278.00 | | | 104 346 278.00 |
| |
| 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 | 250 781 000.00 | | | 250 781 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 781 000.00 | |
I4 DECREASES Grand Total | | | 250 781 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 781 000.00 | | | 250 781 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 250 781 000.00 | | | 250 781 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 250 781 000.00 | | | 250 781 000.00 |
| |
| 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 | 12 000.00 | 12 000.00 | | 12 000.00 |
VC Group and associates | 75 784 000.00 | | | 75 784 000.00 |
VM Income taxes | 24 000.00 | | | 24 000.00 |
VN Other taxes, similar payments | 15 000.00 | | | 15 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 823 000.00 | 75 823 000.00 | | 75 823 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 000.00 | 12 000.00 | | 12 000.00 |
