| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 95 482 861.00 | | 95 482 861.00 | 95 482 861.00 |
BJ TOTAL (I) | 453 173 561.00 | | 453 173 561.00 | 453 173 561.00 |
BZ Other receivables | 11 468 150.00 | | 11 468 150.00 | 11 468 150.00 |
CF Cash and cash equivalents | 16 658.00 | | 16 658.00 | 16 658.00 |
CJ TOTAL (II) | 11 484 808.00 | | 11 484 808.00 | 11 484 808.00 |
CO Grand total (0 to V) | 464 658 369.00 | | 464 658 369.00 | 464 658 369.00 |
CU Other investments | 357 690 700.00 | | 357 690 700.00 | 357 690 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 740 237.00 | 3 740 237.00 | | 3 740 237.00 |
DB Share, merger, contribution premiums, etc. | 430 636 205.00 | 430 636 205.00 | | 430 636 205.00 |
DD Legal reserve (1) | 187 543.00 | 98 022.00 | | 187 543.00 |
DH Retained earnings | 3 563 325.00 | 1 862 426.00 | | 3 563 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 804 210.00 | 1 790 420.00 | | 2 804 210.00 |
DL TOTAL (I) | 440 931 520.00 | 438 127 310.00 | | 440 931 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 485 836.00 | 34 224 285.00 | | 23 485 836.00 |
DX Trade payables and related accounts | 241 013.00 | 228 190.00 | | 241 013.00 |
EC TOTAL (IV) | 23 726 849.00 | 34 452 475.00 | | 23 726 849.00 |
EE Grand total (I to V) | 464 658 369.00 | 472 579 785.00 | | 464 658 369.00 |
EI Including equity loans | 23 485 836.00 | | | 23 485 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 259 455.00 | |
GF Total Operating Expenses (II) | | | 259 455.00 | |
GG - OPERATING RESULT (I - II) | | | -259 455.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 169 398.00 | |
GP Total financial income (V) | | | 4 169 398.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 4 169 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 909 943.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 105 733.00 | 798 566.00 | | 1 105 733.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 169 398.00 | 2 914 703.00 | | 4 169 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 365 188.00 | 1 124 283.00 | | 1 365 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 804 210.00 | 1 790 420.00 | | 2 804 210.00 |
| |
| 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 | 449 004 164.00 | | 4 169 398.00 | 449 004 164.00 |
I3 DECREASES Total Financial Fixed Assets | | | 453 173 561.00 | |
I4 DECREASES Grand Total | | | 453 173 561.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 449 004 164.00 | | 4 169 398.00 | 449 004 164.00 |
| |
| 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 | 241 013.00 | 241 013.00 | | 241 013.00 |
VC Group and associates | 11 468 150.00 | 11 468 150.00 | | 11 468 150.00 |
VI Group and Associates | 23 485 836.00 | 23 485 836.00 | | 23 485 836.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 468 150.00 | 11 468 150.00 | | 11 468 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 726 849.00 | 23 726 849.00 | | 23 726 849.00 |
