| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 98 017 754.00 | 279.00 | 98 017 475.00 | 98 017 754.00 |
BZ Other receivables | 324 908 455.00 | | 324 908 455.00 | 324 908 455.00 |
CD Marketable securities | 72 587 510.00 | | 72 587 510.00 | 72 587 510.00 |
CF Cash and cash equivalents | 1 034 874.00 | | 1 034 874.00 | 1 034 874.00 |
CJ TOTAL (II) | 398 530 838.00 | | 398 530 838.00 | 398 530 838.00 |
CN Currency translation adjustments (V) | 258 587.00 | | 258 587.00 | 258 587.00 |
CO Grand total (0 to V) | 496 807 179.00 | 279.00 | 496 806 900.00 | 496 807 179.00 |
CU Other investments | 98 017 754.00 | 279.00 | 98 017 475.00 | 98 017 754.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 957 690.00 | 72 957 690.00 | | 72 957 690.00 |
DB Share, merger, contribution premiums, etc. | 74 712 789.00 | 74 712 789.00 | | 74 712 789.00 |
DD Legal reserve (1) | 7 295 769.00 | 7 295 769.00 | | 7 295 769.00 |
DH Retained earnings | 140 448 536.00 | 76 812 131.00 | | 140 448 536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 194 345 444.00 | 63 636 405.00 | | 194 345 444.00 |
DL TOTAL (I) | 489 760 227.00 | 295 414 783.00 | | 489 760 227.00 |
DP Provisions for Risks | 258 587.00 | | | 258 587.00 |
DR TOTAL (IV) | 258 587.00 | | | 258 587.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 674 088.00 | 452 064.00 | | 6 674 088.00 |
DX Trade payables and related accounts | 113 998.00 | 34 081.00 | | 113 998.00 |
DY Tax and social security liabilities | | 263 103.00 | | |
EC TOTAL (IV) | 6 788 086.00 | 749 248.00 | | 6 788 086.00 |
EE Grand total (I to V) | 496 806 900.00 | 296 164 031.00 | | 496 806 900.00 |
EG Accrued income and payables due within one year | 6 788 086.00 | 749 248.00 | | 6 788 086.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 15 692.00 | |
FR Total operating income (I) | | | 15 692.00 | |
FW Other purchases and external expenses | | | 1 595 024.00 | |
FX Taxes, duties, and similar payments | | | 8 697 412.00 | |
GF Total Operating Expenses (II) | | | 10 292 436.00 | |
GG - OPERATING RESULT (I - II) | | | -10 276 744.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 57 967 085.00 | |
GL Other interest and similar income | | | 1 287 232.00 | |
GN Positive exchange differences | | | 2 666 099.00 | |
GP Total financial income (V) | | | 61 920 417.00 | |
GQ Financial allocations to depreciation and provisions | | | 258 866.00 | |
GR Interest and similar expenses | | | 430.00 | |
GS Negative differences of foreign exchange | | | 1 125 053.00 | |
GU Total financial expenses (VI) | | | 1 384 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 536 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 259 324.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 210 341 478.00 | | | 210 341 478.00 |
HD Total exceptional income (VII) | 210 341 478.00 | | | 210 341 478.00 |
HE Exceptional expenses on management operations | 13 328.00 | | | 13 328.00 |
HF Exceptional expenses on capital transactions | 58 475 987.00 | | | 58 475 987.00 |
HH Total exceptional expenses (VIII) | 58 489 315.00 | | | 58 489 315.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 151 852 163.00 | | | 151 852 163.00 |
HK Income tax | 7 766 043.00 | 1 165 155.00 | | 7 766 043.00 |
HL TOTAL REVENUE (I + III + V + VII) | 272 277 586.00 | 76 787 507.00 | | 272 277 586.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 932 143.00 | 13 151 102.00 | | 77 932 143.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 194 345 444.00 | 63 636 405.00 | | 194 345 444.00 |
| |
| 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 | 156 493 742.00 | | | 156 493 742.00 |
I3 DECREASES Total Financial Fixed Assets | | 58 475 987.00 | 98 017 754.00 | |
I4 DECREASES Grand Total | | 58 475 987.00 | 98 017 754.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 156 493 742.00 | | | 156 493 742.00 |
| |
| 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 | | 258 587.00 | | |
7B Total provisions for depreciation | | 279.00 | | |
7C Grand total | | 258 866.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 258 866.00 | | |
| |
| 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 | 113 998.00 | 113 998.00 | | 113 998.00 |
VC Group and associates | 324 908 455.00 | 324 908 455.00 | | 324 908 455.00 |
VI Group and Associates | 6 674 088.00 | 6 674 088.00 | | 6 674 088.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 324 908 455.00 | 324 908 455.00 | | 324 908 455.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 788 086.00 | 6 788 086.00 | | 6 788 086.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 8 697 412.00 | | | 8 697 412.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 172 975.00 | | | 1 172 975.00 |
ST Other accounts | 392 049.00 | | | 392 049.00 |
YT Subcontracting | 30 000.00 | | | 30 000.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 697 412.00 | | | 8 697 412.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 595 024.00 | | | 1 595 024.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
