| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BB Receivables related to investments | 27 347 988.00 | | 27 347 988.00 | 27 347 988.00 |
BJ TOTAL (I) | 80 452 387.00 | | 80 452 387.00 | 80 452 387.00 |
BZ Other receivables | 108 014 168.00 | | 108 014 168.00 | 108 014 168.00 |
CF Cash and cash equivalents | 30 856.00 | | 30 856.00 | 30 856.00 |
CJ TOTAL (II) | 108 045 024.00 | | 108 045 024.00 | 108 045 024.00 |
CO Grand total (0 to V) | 188 497 412.00 | | 188 497 412.00 | 188 497 412.00 |
CU Other investments | 53 104 400.00 | | 53 104 400.00 | 53 104 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 743 552.00 | 480 000.00 | | 743 552.00 |
DB Share, merger, contribution premiums, etc. | 66 539 529.00 | 22 658 179.00 | | 66 539 529.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 546 750.00 | 4 634 624.00 | | 64 546 750.00 |
DL TOTAL (I) | 131 829 831.00 | 27 772 804.00 | | 131 829 831.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 605 120.00 | 31 085 921.00 | | 56 605 120.00 |
DX Trade payables and related accounts | 43 280.00 | 15 485.00 | | 43 280.00 |
DY Tax and social security liabilities | | 130.00 | | |
DZ Fixed asset liabilities and related accounts | 19 181.00 | 19 181.00 | | 19 181.00 |
EC TOTAL (IV) | 56 667 580.00 | 31 120 717.00 | | 56 667 580.00 |
EE Grand total (I to V) | 188 497 412.00 | 58 893 521.00 | | 188 497 412.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 130.00 | |
FR Total operating income (I) | | | 130.00 | |
FW Other purchases and external expenses | | | -6 736.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 433.00 | |
GF Total Operating Expenses (II) | | | -6 228.00 | |
GG - OPERATING RESULT (I - II) | | | 6 358.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 58 601 926.00 | |
GP Total financial income (V) | | | 58 601 926.00 | |
GR Interest and similar expenses | | | 74 212.00 | |
GU Total financial expenses (VI) | | | 74 212.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 527 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 534 072.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 029 918.00 | | | 6 029 918.00 |
HD Total exceptional income (VII) | 6 029 918.00 | | | 6 029 918.00 |
HE Exceptional expenses on management operations | 28.00 | | | 28.00 |
HF Exceptional expenses on capital transactions | 17 212.00 | | | 17 212.00 |
HH Total exceptional expenses (VIII) | 17 240.00 | | | 17 240.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 012 678.00 | | | 6 012 678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 631 974.00 | 4 702 222.00 | | 64 631 974.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 224.00 | 67 597.00 | | 85 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 546 750.00 | 4 634 624.00 | | 64 546 750.00 |
