| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 1.00 | |
BJ TOTAL (I) | 1 739 993 147.00 | 34 901 180.00 | 1 705 091 968.00 | 1 739 993 147.00 |
BZ Other receivables | 1 995 122.00 | | 1 995 122.00 | 1 995 122.00 |
CJ TOTAL (II) | 1 995 122.00 | | 1 995 122.00 | 1 995 122.00 |
CO Grand total (0 to V) | 1 741 988 269.00 | 34 901 180.00 | 1 707 087 090.00 | 1 741 988 269.00 |
CU Other investments | 1 739 993 147.00 | 34 901 180.00 | 1 705 091 968.00 | 1 739 993 147.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 627 341 554.00 | 627 341 554.00 | | 627 341 554.00 |
DB Share, merger, contribution premiums, etc. | 321 853 250.00 | 321 853 250.00 | | 321 853 250.00 |
DD Legal reserve (1) | 62 734 155.00 | 62 734 155.00 | | 62 734 155.00 |
DH Retained earnings | 352 457 675.00 | 125 639 469.00 | | 352 457 675.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 274 273.00 | 226 818 206.00 | | 94 274 273.00 |
DL TOTAL (I) | 1 458 660 907.00 | 1 364 386 634.00 | | 1 458 660 907.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 351 176 138.00 | | |
DX Trade payables and related accounts | 2 148.00 | 182 058.00 | | 2 148.00 |
EA Other liabilities | 248 424 035.00 | | | 248 424 035.00 |
EC TOTAL (IV) | 248 426 183.00 | 351 358 196.00 | | 248 426 183.00 |
EE Grand total (I to V) | 1 707 087 090.00 | 1 715 744 830.00 | | 1 707 087 090.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 652 903.00 | |
GE Other Expenses | | | 454 798.00 | |
GF Total Operating Expenses (II) | | | 1 107 702.00 | |
GG - OPERATING RESULT (I - II) | | | -1 107 702.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 132 539 220.00 | |
GP Total financial income (V) | | | 132 539 220.00 | |
GQ Financial allocations to depreciation and provisions | | | 34 901 180.00 | |
GR Interest and similar expenses | | | 894 960.00 | |
GU Total financial expenses (VI) | | | 35 796 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 743 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 635 379.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 29 559.00 | 18 940.00 | | 29 559.00 |
HD Total exceptional income (VII) | 29 559.00 | 18 940.00 | | 29 559.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29 559.00 | 18 940.00 | | 29 559.00 |
HK Income tax | 1 390 665.00 | 2 802 439.00 | | 1 390 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 568 779.00 | 232 246 359.00 | | 132 568 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 294 506.00 | 5 428 153.00 | | 38 294 506.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 274 273.00 | 226 818 206.00 | | 94 274 273.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | 50 693.00 | 1 739 993 147.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 715 744 830.00 | | 24 299 010.00 | 1 715 744 830.00 |
| |
| 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 | 2 148.00 | 2 148.00 | | 2 148.00 |
8K Other liabilities (including liabilities related to repo transactions) | 248 424 035.00 | 248 424 035.00 | | 248 424 035.00 |
VC Group and associates | 1 995 122.00 | 1 995 122.00 | | 1 995 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 995 122.00 | 1 995 122.00 | | 1 995 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 248 426 183.00 | 248 426 183.00 | | 248 426 183.00 |
