| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 417 619 067.00 | 45 861 666.00 | 371 757 400.00 | 417 619 067.00 |
BZ Other receivables | 61 463.00 | | 61 463.00 | 61 463.00 |
CF Cash and cash equivalents | 1 694 363.00 | | 1 694 363.00 | 1 694 363.00 |
CJ TOTAL (II) | 1 755 827.00 | | 1 755 827.00 | 1 755 827.00 |
CO Grand total (0 to V) | 419 374 893.00 | 45 861 666.00 | 373 513 227.00 | 419 374 893.00 |
CU Other investments | 417 619 067.00 | 45 861 666.00 | 371 757 400.00 | 417 619 067.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 310 155 912.00 | 310 155 912.00 | | 310 155 912.00 |
DD Legal reserve (1) | 31 015 591.00 | 31 015 591.00 | | 31 015 591.00 |
DH Retained earnings | -118 997 286.00 | -189 439 344.00 | | -118 997 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 496 422.00 | 220 442 057.00 | | 150 496 422.00 |
DL TOTAL (I) | 372 670 639.00 | 372 174 217.00 | | 372 670 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 762 852.00 | 913 505.00 | | 762 852.00 |
DX Trade payables and related accounts | 79 736.00 | 75 073.00 | | 79 736.00 |
EA Other liabilities | | 1 275 149.00 | | |
EC TOTAL (IV) | 842 588.00 | 2 263 727.00 | | 842 588.00 |
EE Grand total (I to V) | 373 513 227.00 | 374 437 944.00 | | 373 513 227.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | -35 232.00 | |
FR Total operating income (I) | | | -35 232.00 | |
FW Other purchases and external expenses | | | 124 676.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 124 676.00 | |
GG - OPERATING RESULT (I - II) | | | -159 908.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 151 336 668.00 | |
GL Other interest and similar income | | | 459 092.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 151 795 760.00 | |
GR Interest and similar expenses | | | 264.00 | |
GS Negative differences of foreign exchange | | | 4 463.00 | |
GU Total financial expenses (VI) | | | 4 727.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 151 791 032.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 151 631 124.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 134 702.00 | 1 679 641.00 | | 1 134 702.00 |
HL TOTAL REVENUE (I + III + V + VII) | 151 760 528.00 | 222 162 232.00 | | 151 760 528.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 264 105.00 | 1 720 175.00 | | 1 264 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 150 496 422.00 | 220 442 057.00 | | 150 496 422.00 |
| |
| 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 | 417 619 051.00 | | 106 034 077.00 | 417 619 051.00 |
I3 DECREASES Total Financial Fixed Assets | 106 034 061.00 | | 417 619 067.00 | 106 034 061.00 |
I4 DECREASES Grand Total | 106 034 061.00 | | 417 619 067.00 | 106 034 061.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 417 619 051.00 | | 106 034 077.00 | 417 619 051.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 45 861 666.00 | | | 45 861 666.00 |
7C Grand total | 45 861 666.00 | | | 45 861 666.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 762 852.00 | 762 852.00 | | 762 852.00 |
8B Suppliers and Related Accounts | 79 736.00 | 79 736.00 | | 79 736.00 |
VC Group and associates | 61 463.00 | 61 463.00 | | 61 463.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 463.00 | 61 463.00 | | 61 463.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 842 588.00 | 842 588.00 | | 842 588.00 |
