| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 372 351 502.00 | 148 252 703.00 | 224 098 799.00 | 372 351 502.00 |
BX Customers and related accounts | 346 350.00 | | 346 350.00 | 346 350.00 |
BZ Other receivables | 39 500 805.00 | | 39 500 805.00 | 39 500 805.00 |
CJ TOTAL (II) | 39 847 155.00 | | 39 847 155.00 | 39 847 155.00 |
CO Grand total (0 to V) | 412 198 657.00 | 148 252 703.00 | 263 945 954.00 | 412 198 657.00 |
CU Other investments | 372 351 502.00 | 148 252 703.00 | 224 098 799.00 | 372 351 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 94 891 499.00 | 94 891 499.00 | | 94 891 499.00 |
DD Legal reserve (1) | 9 489 149.00 | 9 489 149.00 | | 9 489 149.00 |
DG Other reserves | 284 800.00 | 284 800.00 | | 284 800.00 |
DH Retained earnings | 93 690 812.00 | 79 535 941.00 | | 93 690 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 412 506.00 | 104 154 871.00 | | 35 412 506.00 |
DL TOTAL (I) | 233 768 766.00 | 288 356 260.00 | | 233 768 766.00 |
DQ Provisions for Expenses | 6 552 726.00 | 9 165 867.00 | | 6 552 726.00 |
DR TOTAL (IV) | 6 552 726.00 | 9 165 867.00 | | 6 552 726.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 162 315.00 | 86 953.00 | | 162 315.00 |
DY Tax and social security liabilities | 21 830 830.00 | | | 21 830 830.00 |
EA Other liabilities | 1 631 317.00 | 5 481 975.00 | | 1 631 317.00 |
EC TOTAL (IV) | 23 624 462.00 | 5 568 928.00 | | 23 624 462.00 |
EE Grand total (I to V) | 263 945 954.00 | 303 091 056.00 | | 263 945 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 939.00 | |
FR Total operating income (I) | | | 3 939.00 | |
FW Other purchases and external expenses | | | 133 639.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 133 639.00 | |
GG - OPERATING RESULT (I - II) | | | -129 700.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 477 982.00 | |
GM Reversals of provisions and transfers of expenses | | | 738 752.00 | |
GP Total financial income (V) | | | 34 216 734.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 216 734.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 087 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 000.00 | | |
HB Exceptional income from capital transactions | 346 350.00 | 60 426 038.00 | | 346 350.00 |
HC Reversals of provisions and transfers of expenses | 2 613 141.00 | 442 810.00 | | 2 613 141.00 |
HD Total exceptional income (VII) | 2 959 491.00 | 60 872 848.00 | | 2 959 491.00 |
HE Exceptional expenses on management operations | 22 648.00 | 105 956.00 | | 22 648.00 |
HF Exceptional expenses on capital transactions | | 4 786 075.00 | | |
HH Total exceptional expenses (VIII) | 22 648.00 | 4 892 031.00 | | 22 648.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 936 843.00 | 55 980 817.00 | | 2 936 843.00 |
HK Income tax | 1 611 371.00 | 3 103 198.00 | | 1 611 371.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 180 164.00 | 112 408 971.00 | | 37 180 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 767 658.00 | 8 254 100.00 | | 1 767 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 412 506.00 | 104 154 871.00 | | 35 412 506.00 |
| |
| 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 | 370 820 743.00 | | 1 530 758.00 | 370 820 743.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 370 820 743.00 | | 1 530 758.00 | 370 820 743.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 9 165 867.00 | | 2 613 141.00 | 9 165 867.00 |
7B Total provisions for depreciation | 148 991 455.00 | | 738 752.00 | 148 991 455.00 |
7C Grand total | 158 157 322.00 | | 3 351 893.00 | 158 157 322.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 738 752.00 | |
UJ - Exceptional | | | 2 613 141.00 | |
| |
| 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 | 162 315.00 | 162 315.00 | | 162 315.00 |
8E Income Taxes | 21 830 830.00 | 21 830 830.00 | | 21 830 830.00 |
UX Other trade receivables | 346 350.00 | 346 350.00 | | 346 350.00 |
VC Group and associates | 39 500 805.00 | 39 500 805.00 | | 39 500 805.00 |
VI Group and Associates | 1 631 317.00 | 1 631 317.00 | | 1 631 317.00 |
VJ Loans taken out during the year | 14 182 965.00 | | | 14 182 965.00 |
VK Loans repaid during the year | 14 182 965.00 | | | 14 182 965.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 847 155.00 | 39 847 155.00 | | 39 847 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 624 462.00 | 23 624 462.00 | | 23 624 462.00 |
