| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 894 366 310.00 | | 894 366 310.00 | 894 366 310.00 |
BZ Other receivables | 115 978 726.00 | | 115 978 726.00 | 115 978 726.00 |
CJ TOTAL (II) | 115 978 726.00 | | 115 978 726.00 | 115 978 726.00 |
CO Grand total (0 to V) | 1 010 345 035.00 | | 1 010 345 035.00 | 1 010 345 035.00 |
CU Other investments | 894 366 310.00 | | 894 366 310.00 | 894 366 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 206 967 510.00 | 206 967 510.00 | | 206 967 510.00 |
DB Share, merger, contribution premiums, etc. | 777 496 889.00 | 777 496 889.00 | | 777 496 889.00 |
DD Legal reserve (1) | 20 397 337.00 | 20 384 700.00 | | 20 397 337.00 |
DH Retained earnings | 5 285 647.00 | 5 045 541.00 | | 5 285 647.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 584.00 | 252 743.00 | | -43 584.00 |
DL TOTAL (I) | 1 010 103 799.00 | 1 010 147 383.00 | | 1 010 103 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 224 086.00 | 1 354 827.00 | | 224 086.00 |
DX Trade payables and related accounts | 15 582.00 | 13 478.00 | | 15 582.00 |
DY Tax and social security liabilities | 1 569.00 | | | 1 569.00 |
EC TOTAL (IV) | 241 237.00 | 1 368 305.00 | | 241 237.00 |
EE Grand total (I to V) | 1 010 345 035.00 | 1 011 515 688.00 | | 1 010 345 035.00 |
EI Including equity loans | 224 086.00 | | | 224 086.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 473.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
FY Salaries and Wages | | | 6 529.00 | |
FZ Social Security Contributions | | | 2 913.00 | |
GE Other Expenses | | | 34 680.00 | |
GF Total Operating Expenses (II) | | | 60 675.00 | |
GG - OPERATING RESULT (I - II) | | | -60 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -60 675.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 000.00 | | |
HD Total exceptional income (VII) | | 1 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 000.00 | | |
HK Income tax | -17 091.00 | -303 450.00 | | -17 091.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 584.00 | -251 743.00 | | 43 584.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 584.00 | 252 743.00 | | -43 584.00 |
| |
| 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 | 15 582.00 | 15 582.00 | | 15 582.00 |
8D Social Security and Other Social Organizations | 1 569.00 | 1 569.00 | | 1 569.00 |
VC Group and associates | 115 751 207.00 | 115 751 207.00 | | 115 751 207.00 |
VI Group and Associates | 224 086.00 | 224 086.00 | | 224 086.00 |
VM Income taxes | 227 519.00 | 227 519.00 | | 227 519.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 978 726.00 | 115 978 726.00 | | 115 978 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 241 237.00 | 241 237.00 | | 241 237.00 |
