| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 879 929 475.00 | | 1 879 929 475.00 | 1 879 929 475.00 |
BZ Other receivables | 591 775.00 | | 591 775.00 | 591 775.00 |
CF Cash and cash equivalents | 18 202 795.00 | | 18 202 795.00 | 18 202 795.00 |
CH Prepaid expenses | 8 250.00 | | 8 250.00 | 8 250.00 |
CJ TOTAL (II) | 18 802 821.00 | | 18 802 821.00 | 18 802 821.00 |
CN Currency translation adjustments (V) | 6 300.00 | | 6 300.00 | 6 300.00 |
CO Grand total (0 to V) | 1 898 738 597.00 | | 1 898 738 597.00 | 1 898 738 597.00 |
CU Other investments | 1 879 929 475.00 | | 1 879 929 475.00 | 1 879 929 475.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 204 081 334.00 | 204 081 334.00 | | 204 081 334.00 |
DB Share, merger, contribution premiums, etc. | 1 248 037 923.00 | 1 248 037 923.00 | | 1 248 037 923.00 |
DD Legal reserve (1) | 1 889 876.00 | 1 741 761.00 | | 1 889 876.00 |
DH Retained earnings | 34 264 443.00 | 31 450 252.00 | | 34 264 443.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 633 666.00 | 2 962 306.00 | | 7 633 666.00 |
DL TOTAL (I) | 1 495 907 241.00 | 1 488 273 575.00 | | 1 495 907 241.00 |
DP Provisions for Risks | 6 300.00 | 5 102.00 | | 6 300.00 |
DR TOTAL (IV) | 6 300.00 | 5 102.00 | | 6 300.00 |
DU Loans and Debts from Credit Institutions (3) | 196 000 000.00 | 400 000 000.00 | | 196 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 722.00 | 64 044.00 | | 14 722.00 |
DX Trade payables and related accounts | 416 667.00 | 249 358.00 | | 416 667.00 |
DY Tax and social security liabilities | | 40 232.00 | | |
EA Other liabilities | 206 393 666.00 | 7 878 528.00 | | 206 393 666.00 |
EC TOTAL (IV) | 402 825 055.00 | 408 232 163.00 | | 402 825 055.00 |
ED (V) | | 8 130.00 | | |
EE Grand total (I to V) | 1 898 738 597.00 | 1 896 518 970.00 | | 1 898 738 597.00 |
EI Including equity loans | 115.00 | | | 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 439 497.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 439 497.00 | |
GG - OPERATING RESULT (I - II) | | | -439 497.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 223 496.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 5 102.00 | |
GN Positive exchange differences | | | 101.00 | |
GP Total financial income (V) | | | 16 228 698.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 300.00 | |
GR Interest and similar expenses | | | 5 613 063.00 | |
GS Negative differences of foreign exchange | | | 80 273.00 | |
GU Total financial expenses (VI) | | | 5 699 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 529 063.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 089 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 455 900.00 | 3 744 820.00 | | 2 455 900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 228 698.00 | 39 464 940.00 | | 16 228 698.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 595 033.00 | 36 502 634.00 | | 8 595 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 633 666.00 | 2 962 306.00 | | 7 633 666.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 5 102.00 | 6 300.00 | 5 102.00 | 5 102.00 |
7C Grand total | 5 102.00 | 6 300.00 | 5 102.00 | 5 102.00 |
UG - Financial | | 6 300.00 | 5 102.00 | |
| |
| 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 | 14 722.00 | 14 722.00 | | 14 722.00 |
8B Suppliers and Related Accounts | 416 667.00 | 416 667.00 | | 416 667.00 |
VH Loans with a maturity of more than one year at origin | 196 000 000.00 | | 196 000 000.00 | 196 000 000.00 |
VI Group and Associates | 206 393 666.00 | 206 393 666.00 | | 206 393 666.00 |
VK Loans repaid during the year | 204 000 000.00 | | | 204 000 000.00 |
VM Income taxes | 13 600.00 | 13 600.00 | | 13 600.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 578 175.00 | 578 175.00 | | 578 175.00 |
VS Prepaid expenses | 8 250.00 | 8 250.00 | | 8 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 600 025.00 | 600 025.00 | | 600 025.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 402 825 055.00 | 206 825 055.00 | 196 000 000.00 | 402 825 055.00 |
