| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 137 265.00 | | 137 265.00 | 137 265.00 |
AP Buildings | 1 979 601.00 | 1 755 904.00 | 223 697.00 | 1 979 601.00 |
BJ TOTAL (I) | 226 133 026.00 | 66 327 551.00 | 159 805 475.00 | 226 133 026.00 |
BZ Other receivables | 2 904 242.00 | | 2 904 242.00 | 2 904 242.00 |
CF Cash and cash equivalents | 25 062 586.00 | | 25 062 586.00 | 25 062 586.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 27 966 828.00 | | 27 966 828.00 | 27 966 828.00 |
CO Grand total (0 to V) | 254 099 855.00 | 66 327 551.00 | 187 772 304.00 | 254 099 855.00 |
CU Other investments | 224 016 161.00 | 64 571 648.00 | 159 444 513.00 | 224 016 161.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 151 132 500.00 | 151 132 500.00 | | 151 132 500.00 |
DB Share, merger, contribution premiums, etc. | 2 602 503.00 | 2 602 503.00 | | 2 602 503.00 |
DD Legal reserve (1) | 6 646 301.00 | 465 124.00 | | 6 646 301.00 |
DG Other reserves | 14 769 072.00 | 2 514 935.00 | | 14 769 072.00 |
DH Retained earnings | 2 150 214.00 | -32 912 526.00 | | 2 150 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 945 871.00 | 123 623 534.00 | | 5 945 871.00 |
DL TOTAL (I) | 183 246 461.00 | 247 426 070.00 | | 183 246 461.00 |
DP Provisions for Risks | 197 913.00 | 240 796.00 | | 197 913.00 |
DR TOTAL (IV) | 197 913.00 | 240 796.00 | | 197 913.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 316 227.00 | 212 767.00 | | 4 316 227.00 |
DX Trade payables and related accounts | 11 702.00 | 13 854.00 | | 11 702.00 |
DY Tax and social security liabilities | | 39 317 679.00 | | |
EC TOTAL (IV) | 4 327 929.00 | 39 544 300.00 | | 4 327 929.00 |
EE Grand total (I to V) | 187 772 304.00 | 287 211 166.00 | | 187 772 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 199 492.00 | |
FQ Other income | | | 6 977.00 | |
FR Total operating income (I) | | | 206 469.00 | |
FT Inventory change (goods) | | | 199 056.00 | |
FW Other purchases and external expenses | | | 46 488.00 | |
FX Taxes, duties, and similar payments | | | 4 846.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 39 809.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 290 200.00 | |
GG - OPERATING RESULT (I - II) | | | -83 731.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 20 792.00 | |
GM Reversals of provisions and transfers of expenses | | | 273 468.00 | |
GP Total financial income (V) | | | 294 260.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 294 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 210 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 118.00 | 21 721.00 | | 118.00 |
HB Exceptional income from capital transactions | 58 268.00 | | | 58 268.00 |
HD Total exceptional income (VII) | 58 386.00 | 21 721.00 | | 58 386.00 |
HE Exceptional expenses on management operations | 31.00 | | | 31.00 |
HF Exceptional expenses on capital transactions | 45 537.00 | | | 45 537.00 |
HH Total exceptional expenses (VIII) | 45 568.00 | | | 45 568.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 818.00 | 21 721.00 | | 12 818.00 |
HK Income tax | -5 722 524.00 | -6 987 898.00 | | -5 722 524.00 |
HL TOTAL REVENUE (I + III + V + VII) | 559 116.00 | 116 751 305.00 | | 559 116.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -5 386 755.00 | -6 872 229.00 | | -5 386 755.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 945 871.00 | 123 623 534.00 | | 5 945 871.00 |
| |
| 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 | 231 011 395.00 | | | 231 011 395.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 878 369.00 | 224 016 161.00 | |
I4 DECREASES Grand Total | | 4 878 369.00 | 226 133 026.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 116 866.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 116 866.00 | | | 2 116 866.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 228 894 530.00 | | | 228 894 530.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 125 142.00 | 39 809.00 | | 1 125 142.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 125 142.00 | 39 809.00 | | 1 125 142.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 240 796.00 | | 42 882.00 | 240 796.00 |
6E on fixed assets – tangible | 590 952.00 | | | 590 952.00 |
6N Inventories and work in progress | 199 056.00 | | 199 056.00 | 199 056.00 |
7B Total provisions for depreciation | 65 592 241.00 | | 429 641.00 | 65 592 241.00 |
7C Grand total | 65 833 037.00 | | 472 524.00 | 65 833 037.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 11 702.00 | 11 702.00 | | 11 702.00 |
VI Group and Associates | 4 316 227.00 | 4 316 227.00 | | 4 316 227.00 |
VM Income taxes | 2 904 242.00 | | | 2 904 242.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 904 242.00 | 2 904 242.00 | | 2 904 242.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 327 929.00 | 4 327 929.00 | | 4 327 929.00 |
