| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 42 303 612.00 | 42 303 612.00 | | 42 303 612.00 |
BJ TOTAL (I) | 469 182 684.00 | 157 800 000.00 | 311 382 684.00 | 469 182 684.00 |
BZ Other receivables | 6 706 605.00 | | 6 706 605.00 | 6 706 605.00 |
CF Cash and cash equivalents | 27 642.00 | | 27 642.00 | 27 642.00 |
CJ TOTAL (II) | 6 734 247.00 | | 6 734 247.00 | 6 734 247.00 |
CO Grand total (0 to V) | 475 916 932.00 | 157 800 000.00 | 318 116 932.00 | 475 916 932.00 |
CU Other investments | 426 879 071.00 | 115 496 387.00 | 311 382 684.00 | 426 879 071.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 037 000.00 | | | 60 037 000.00 |
DD Legal reserve (1) | 6 003 700.00 | | | 6 003 700.00 |
DH Retained earnings | 209 268 715.00 | | | 209 268 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 954 768.00 | | | 41 954 768.00 |
DL TOTAL (I) | 317 264 184.00 | | | 317 264 184.00 |
DX Trade payables and related accounts | 20 000.00 | | | 20 000.00 |
DY Tax and social security liabilities | 832 748.00 | | | 832 748.00 |
EC TOTAL (IV) | 852 748.00 | | | 852 748.00 |
EE Grand total (I to V) | 318 116 932.00 | | | 318 116 932.00 |
EG Accrued income and payables due within one year | 852 748.00 | | | 852 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 297.00 | 47 416.00 | 89 714.00 | 42 297.00 |
FJ Net sales | 42 297.00 | 47 416.00 | 89 714.00 | 42 297.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 89 715.00 | |
FW Other purchases and external expenses | | | 98 965.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 98 968.00 | |
GG - OPERATING RESULT (I - II) | | | -9 252.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000 000.00 | |
GL Other interest and similar income | | | 355 048.00 | |
GP Total financial income (V) | | | 80 355 048.00 | |
GQ Financial allocations to depreciation and provisions | | | 37 000 000.00 | |
GR Interest and similar expenses | | | 2 982 683.00 | |
GU Total financial expenses (VI) | | | 39 982 683.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 372 364.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 363 112.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 591 657.00 | | | -1 591 657.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 444 763.00 | | | 80 444 763.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 489 995.00 | | | 38 489 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 954 768.00 | | | 41 954 768.00 |
| |
| 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 | 469 182 685.00 | | | 469 182 685.00 |
KD ACQUISITIONS Total including other intangible assets | 42 303 613.00 | | | 42 303 613.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 426 879 072.00 | | | 426 879 072.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 42 303 613.00 | | | 42 303 613.00 |
7B Total provisions for depreciation | 120 800 000.00 | 37 000 000.00 | | 120 800 000.00 |
7C Grand total | 120 800 000.00 | 37 000 000.00 | | 120 800 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 37 000 000.00 | | |
| |
| 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 | 20 000.00 | 20 000.00 | | 20 000.00 |
8E Income Taxes | 829 712.00 | 829 712.00 | | 829 712.00 |
VB VAT | 3 797.00 | 3 797.00 | | 3 797.00 |
VC Group and associates | 6 102 551.00 | 6 102 551.00 | | 6 102 551.00 |
VK Loans repaid during the year | 124 056 402.00 | | | 124 056 402.00 |
VM Income taxes | 595 666.00 | 595 666.00 | | 595 666.00 |
VN Other taxes, similar payments | 4 591.00 | 4 591.00 | | 4 591.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 706 605.00 | 6 706 605.00 | | 6 706 605.00 |
VW VAT | 3 036.00 | 3 036.00 | | 3 036.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 852 748.00 | 852 748.00 | | 852 748.00 |
