| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 530 628 319.00 | | 530 628 319.00 | 530 628 319.00 |
BZ Other receivables | 134 714 493.00 | | 134 714 493.00 | 134 714 493.00 |
CJ TOTAL (II) | 134 714 493.00 | | 134 714 493.00 | 134 714 493.00 |
CO Grand total (0 to V) | 665 342 812.00 | | 665 342 812.00 | 665 342 812.00 |
CU Other investments | 530 628 319.00 | | 530 628 319.00 | 530 628 319.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 854 850.00 | 11 854 850.00 | | 11 854 850.00 |
DB Share, merger, contribution premiums, etc. | 395 309 849.00 | 395 309 849.00 | | 395 309 849.00 |
DD Legal reserve (1) | 1 185 485.00 | 1 185 485.00 | | 1 185 485.00 |
DH Retained earnings | 255 243 943.00 | 255 247 438.00 | | 255 243 943.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 734 111.00 | -3 495.00 | | 1 734 111.00 |
DL TOTAL (I) | 665 328 238.00 | 663 594 127.00 | | 665 328 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 688 261.00 | | |
DX Trade payables and related accounts | 12 174.00 | 13 416.00 | | 12 174.00 |
DY Tax and social security liabilities | 2 400.00 | | | 2 400.00 |
EC TOTAL (IV) | 14 574.00 | 701 677.00 | | 14 574.00 |
EE Grand total (I to V) | 665 342 812.00 | 664 295 804.00 | | 665 342 812.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 687.00 | |
FX Taxes, duties, and similar payments | | | 2 400.00 | |
GE Other Expenses | | | 33 720.00 | |
GF Total Operating Expenses (II) | | | 48 807.00 | |
GG - OPERATING RESULT (I - II) | | | -48 807.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 000.00 | | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 000.00 | | | 1 000.00 |
HK Income tax | -1 781 918.00 | -32 838.00 | | -1 781 918.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000.00 | | | 1 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -1 733 111.00 | 3 495.00 | | -1 733 111.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 734 111.00 | -3 495.00 | | 1 734 111.00 |
| |
| 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 | 508 958 319.00 | | 24 070 000.00 | 508 958 319.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 400 000.00 | 530 628 319.00 | |
I4 DECREASES Grand Total | | 2 400 000.00 | 530 628 319.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 508 958 319.00 | | 24 070 000.00 | 508 958 319.00 |
| |
| 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 | 12 174.00 | 12 174.00 | | 12 174.00 |
VC Group and associates | 134 346 154.00 | | | 134 346 154.00 |
VM Income taxes | 149 840.00 | | | 149 840.00 |
VN Other taxes, similar payments | 218 499.00 | | | 218 499.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 400.00 | 2 400.00 | | 2 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 714 493.00 | 134 714 493.00 | | 134 714 493.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 574.00 | 14 574.00 | | 14 574.00 |
