| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 182 275 237.00 | | 182 275 237.00 | 182 275 237.00 |
BZ Other receivables | 16 309 495.00 | | 16 309 495.00 | 16 309 495.00 |
CF Cash and cash equivalents | 3 716.00 | | 3 716.00 | 3 716.00 |
CJ TOTAL (II) | 16 313 211.00 | | 16 313 211.00 | 16 313 211.00 |
CO Grand total (0 to V) | 198 588 448.00 | | 198 588 448.00 | 198 588 448.00 |
CU Other investments | 182 275 237.00 | | 182 275 237.00 | 182 275 237.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 182 285 236.00 | 182 285 236.00 | | 182 285 236.00 |
DD Legal reserve (1) | 3 144 238.00 | 2 648 302.00 | | 3 144 238.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 051 160.00 | 9 918 727.00 | | 12 051 160.00 |
DL TOTAL (I) | 197 480 634.00 | 194 852 264.00 | | 197 480 634.00 |
DX Trade payables and related accounts | 2 577.00 | 3 185.00 | | 2 577.00 |
EA Other liabilities | 1 105 237.00 | | | 1 105 237.00 |
EC TOTAL (IV) | 1 107 814.00 | 3 185.00 | | 1 107 814.00 |
EE Grand total (I to V) | 198 588 448.00 | 194 855 449.00 | | 198 588 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 774.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 851.00 | |
GG - OPERATING RESULT (I - II) | | | -2 851.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 183 288.00 | |
GL Other interest and similar income | | | 121 849.00 | |
GP Total financial income (V) | | | 18 305 137.00 | |
GR Interest and similar expenses | | | 3 216.00 | |
GU Total financial expenses (VI) | | | 3 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 301 921.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 299 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 247 910.00 | 5 170 220.00 | | 6 247 910.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 305 137.00 | 15 099 798.00 | | 18 305 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 253 977.00 | 5 181 072.00 | | 6 253 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 051 160.00 | 9 918 727.00 | | 12 051 160.00 |
| |
| 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 | 182 275 237.00 | | | 182 275 237.00 |
I3 DECREASES Total Financial Fixed Assets | | | 182 275 237.00 | |
I4 DECREASES Grand Total | | | 182 275 237.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 182 275 237.00 | | | 182 275 237.00 |
| |
| 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 | 2 577.00 | 2 577.00 | | 2 577.00 |
VC Group and associates | 16 289 702.00 | | | 16 289 702.00 |
VI Group and Associates | 1 105 237.00 | 1 105 237.00 | | 1 105 237.00 |
VN Other taxes, similar payments | 1 002.00 | | | 1 002.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 791.00 | | | 18 791.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 309 495.00 | 16 309 495.00 | | 16 309 495.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 107 814.00 | 1 107 814.00 | | 1 107 814.00 |
