| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
BZ Other receivables | 12 747 449.00 | | 12 747 449.00 | 12 747 449.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 424.00 | | 424.00 | 424.00 |
CJ TOTAL (II) | 12 747 873.00 | | 12 747 873.00 | 12 747 873.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
CU Other investments | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 427 692 098.00 | 427 692 098.00 | | 427 692 098.00 |
DD Legal reserve (1) | 258 112 274.00 | 258 112 274.00 | | 258 112 274.00 |
DG Other reserves | 12 204.00 | 12 204.00 | | 12 204.00 |
DH Retained earnings | 2 147 483 647.00 | | | 2 147 483 647.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 699 635 379.00 | 2 147 483 647.00 | | 699 635 379.00 |
DK Regulated provisions | 5 000.00 | 5 000.00 | | 5 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 493 674 697.00 | 384 223 217.00 | | 493 674 697.00 |
DX Trade payables and related accounts | 15 675.00 | 24 645.00 | | 15 675.00 |
EA Other liabilities | | 96 432 974.00 | | |
EC TOTAL (IV) | 493 690 372.00 | 480 680 837.00 | | 493 690 372.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EI Including equity loans | 493 674 697.00 | | | 493 674 697.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 71.00 | |
FR Total operating income (I) | | | 71.00 | |
FW Other purchases and external expenses | | | 68 456.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 68 459.00 | |
GG - OPERATING RESULT (I - II) | | | -68 388.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 700 000 014.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 700 000 016.00 | |
GR Interest and similar expenses | | | 296 249.00 | |
GU Total financial expenses (VI) | | | 296 249.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 699 703 767.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 699 635 379.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 147 483 647.00 | | |
HD Total exceptional income (VII) | | 2 147 483 647.00 | | |
HF Exceptional expenses on capital transactions | | 2 147 483 647.00 | | |
HH Total exceptional expenses (VIII) | | 2 147 483 647.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 142 678 113.00 | | |
HK Income tax | | 96 432 974.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 700 000 087.00 | 2 147 483 647.00 | | 700 000 087.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 364 708.00 | 2 147 483 647.00 | | 364 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 699 635 379.00 | 2 147 483 647.00 | | 699 635 379.00 |
| |
| 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 | 2 147 483 647.00 | | | 2 147 483 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 147 483 647.00 | |
I4 DECREASES Grand Total | | | 2 147 483 647.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 147 483 647.00 | | | 2 147 483 647.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 000.00 | | | 5 000.00 |
7C Grand total | 5 000.00 | | | 5 000.00 |
| |
| 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 | 493 674 697.00 | 493 674 697.00 | | 493 674 697.00 |
8B Suppliers and Related Accounts | 15 675.00 | 15 675.00 | | 15 675.00 |
VC Group and associates | 12 747 449.00 | 12 747 449.00 | | 12 747 449.00 |
VJ Loans taken out during the year | 1 940 615 046.00 | | | 1 940 615 046.00 |
VK Loans repaid during the year | 1 831 165 661.00 | | | 1 831 165 661.00 |
VS Prepaid expenses | 424.00 | 424.00 | | 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 747 873.00 | 12 747 873.00 | | 12 747 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 493 690 372.00 | 493 690 372.00 | | 493 690 372.00 |
