| |
| 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 | 31 910 432.00 | 2 147 483 647.00 | 2 147 483 647.00 |
BZ Other receivables | 155 539 719.00 | | 155 539 719.00 | 155 539 719.00 |
CJ TOTAL (II) | 155 539 719.00 | | 155 539 719.00 | 155 539 719.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | 31 910 432.00 | 2 147 483 647.00 | 2 147 483 647.00 |
CU Other investments | 2 147 483 647.00 | 31 910 432.00 | 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 | 16 425 955.00 | | | 16 425 955.00 |
DB Share, merger, contribution premiums, etc. | 2 147 483 647.00 | | | 2 147 483 647.00 |
DD Legal reserve (1) | 1 657 513.00 | | | 1 657 513.00 |
DG Other reserves | 606 674 517.00 | | | 606 674 517.00 |
DH Retained earnings | 414 741 390.00 | | | 414 741 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 051 873.00 | | | 98 051 873.00 |
DL TOTAL (I) | 2 147 483 647.00 | | | 2 147 483 647.00 |
DX Trade payables and related accounts | 3 449 513.00 | | | 3 449 513.00 |
DY Tax and social security liabilities | 147 770.00 | | | 147 770.00 |
EA Other liabilities | 66 667.00 | | | 66 667.00 |
EC TOTAL (IV) | 3 663 950.00 | | | 3 663 950.00 |
EE Grand total (I to V) | 2 147 483 647.00 | | | 2 147 483 647.00 |
EG Accrued income and payables due within one year | 3 663 950.00 | | | 3 663 950.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 557 394.00 | |
FX Taxes, duties, and similar payments | | | 667.00 | |
FY Salaries and Wages | | | 209 000.00 | |
FZ Social Security Contributions | | | -128 879.00 | |
GE Other Expenses | | | 5 575 423.00 | |
GF Total Operating Expenses (II) | | | 7 213 605.00 | |
GG - OPERATING RESULT (I - II) | | | -7 213 605.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103 305 732.00 | |
GK Income from other securities and fixed asset receivables | | | 1 967 914 037.00 | |
GP Total financial income (V) | | | 2 071 219 768.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 071 219 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 064 006 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 960 632.00 | | | 1 960 632.00 |
HD Total exceptional income (VII) | 1 960 632.00 | | | 1 960 632.00 |
HE Exceptional expenses on management operations | 782.00 | | | 782.00 |
HF Exceptional expenses on capital transactions | 1 967 914 140.00 | | | 1 967 914 140.00 |
HH Total exceptional expenses (VIII) | 1 967 914 922.00 | | | 1 967 914 922.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 965 954 290.00 | | | -1 965 954 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 073 180 400.00 | | | 2 073 180 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 975 128 527.00 | | | 1 975 128 527.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 051 873.00 | | | 98 051 873.00 |
| |
| 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 | 3 449 513.00 | 3 449 513.00 | | 3 449 513.00 |
8C Staff and Related Accounts | 102 000.00 | 102 000.00 | | 102 000.00 |
8D Social Security and Other Social Organizations | 45 770.00 | 45 770.00 | | 45 770.00 |
8K Other liabilities (including liabilities related to repo transactions) | 66 667.00 | 66 667.00 | | 66 667.00 |
VC Group and associates | 154 164 011.00 | 154 164 011.00 | | 154 164 011.00 |
VM Income taxes | 1 372 906.00 | 1 372 906.00 | | 1 372 906.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 802.00 | 2 802.00 | | 2 802.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 539 719.00 | 155 539 719.00 | | 155 539 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 663 950.00 | 3 663 950.00 | | 3 663 950.00 |
