| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 215 992 626.00 | | 215 992 626.00 | 215 992 626.00 |
BZ Other receivables | 55 735 711.00 | | 55 735 711.00 | 55 735 711.00 |
CJ TOTAL (II) | 55 735 711.00 | | 55 735 711.00 | 55 735 711.00 |
CO Grand total (0 to V) | 271 728 337.00 | | 271 728 337.00 | 271 728 337.00 |
CU Other investments | 215 992 626.00 | | 215 992 626.00 | 215 992 626.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 559 037 000.00 | | | 559 037 000.00 |
DD Legal reserve (1) | 531 277.00 | | | 531 277.00 |
DH Retained earnings | -308 049 395.00 | | | -308 049 395.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 686 613.00 | | | 11 686 613.00 |
DL TOTAL (I) | 263 205 495.00 | | | 263 205 495.00 |
DU Loans and Debts from Credit Institutions (3) | 184.00 | | | 184.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 42 255.00 | | | 42 255.00 |
EA Other liabilities | 8 480 403.00 | | | 8 480 403.00 |
EC TOTAL (IV) | 8 522 842.00 | | | 8 522 842.00 |
EE Grand total (I to V) | 271 728 337.00 | | | 271 728 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 103 223.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GF Total Operating Expenses (II) | | | 103 366.00 | |
GG - OPERATING RESULT (I - II) | | | -103 366.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 994 451.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 250 000.00 | |
GP Total financial income (V) | | | 7 244 451.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 244 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 141 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HC Reversals of provisions and transfers of expenses | 347 900 000.00 | | | 347 900 000.00 |
HD Total exceptional income (VII) | 347 900 001.00 | | | 347 900 001.00 |
HF Exceptional expenses on capital transactions | 347 900 001.00 | | | 347 900 001.00 |
HH Total exceptional expenses (VIII) | 347 900 001.00 | | | 347 900 001.00 |
HK Income tax | -4 545 528.00 | | | -4 545 528.00 |
HL TOTAL REVENUE (I + III + V + VII) | 355 144 452.00 | | | 355 144 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 343 457 839.00 | | | 343 457 839.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 686 613.00 | | | 11 686 613.00 |
| |
| 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 | 563 892 627.00 | | | 563 892 627.00 |
I3 DECREASES Total Financial Fixed Assets | | 347 900 001.00 | 215 992 626.00 | |
I4 DECREASES Grand Total | | 347 900 001.00 | 215 992 626.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 563 892 627.00 | | | 563 892 627.00 |
| |
| 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 | 42 255.00 | 42 255.00 | | 42 255.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18.00 | 18.00 | | 18.00 |
VC Group and associates | 25 229 095.00 | 25 229 095.00 | | 25 229 095.00 |
VG Loans with a maturity of up to one year at origin | 184.00 | 184.00 | | 184.00 |
VI Group and Associates | 8 480 385.00 | 8 480 385.00 | | 8 480 385.00 |
VN Other taxes, similar payments | 30 506 616.00 | 8 368 020.00 | 22 138 595.00 | 30 506 616.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 735 710.00 | 33 597 115.00 | 22 138 595.00 | 55 735 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 522 842.00 | 8 522 842.00 | | 8 522 842.00 |
