| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 29 462.00 | | 29 462.00 | 29 462.00 |
AH Goodwill | 177 859 171.00 | 15 245.00 | 177 843 926.00 | 177 859 171.00 |
AR Technical installations, industrial equipment and tools | 98 752.00 | 98 752.00 | | 98 752.00 |
BF Loans | 174 345 270.00 | | 174 345 270.00 | 174 345 270.00 |
BJ TOTAL (I) | 362 427 654.00 | 113 997.00 | 362 313 657.00 | 362 427 654.00 |
BX Customers and related accounts | 2 894 444.00 | | 2 894 444.00 | 2 894 444.00 |
BZ Other receivables | 86 899 689.00 | | 86 899 689.00 | 86 899 689.00 |
CJ TOTAL (II) | 89 794 132.00 | | 89 794 132.00 | 89 794 132.00 |
CO Grand total (0 to V) | 452 221 787.00 | 113 997.00 | 452 107 790.00 | 452 221 787.00 |
CU Other investments | 10 095 000.00 | | 10 095 000.00 | 10 095 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 091 277.00 | 45 091 277.00 | | 45 091 277.00 |
DB Share, merger, contribution premiums, etc. | 802 155.00 | 802 155.00 | | 802 155.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 4 509 128.00 | 4 509 128.00 | | 4 509 128.00 |
DH Retained earnings | 386 662 570.00 | 378 659 602.00 | | 386 662 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 684 665.00 | 8 002 968.00 | | 9 684 665.00 |
DL TOTAL (I) | 446 749 795.00 | 437 065 129.00 | | 446 749 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DW Advances and down payments received on current orders | | 8 108.00 | | |
DX Trade payables and related accounts | 143 146.00 | 497 475.00 | | 143 146.00 |
DY Tax and social security liabilities | 386 343.00 | 719 853.00 | | 386 343.00 |
EA Other liabilities | 4 828 507.00 | 5 352 064.00 | | 4 828 507.00 |
EC TOTAL (IV) | 5 357 995.00 | 6 577 500.00 | | 5 357 995.00 |
EE Grand total (I to V) | 452 107 790.00 | 443 642 629.00 | | 452 107 790.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 10 966 841.00 | |
FR Total operating income (I) | | | 10 966 841.00 | |
FW Other purchases and external expenses | | | 220 618.00 | |
FX Taxes, duties, and similar payments | | | 120 294.00 | |
FY Salaries and Wages | | | -229 509.00 | |
FZ Social Security Contributions | | | 155 443.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | -97 131.00 | |
GF Total Operating Expenses (II) | | | 169 715.00 | |
GG - OPERATING RESULT (I - II) | | | 10 797 126.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 549 231.00 | |
GL Other interest and similar income | | | 244 006.00 | |
GP Total financial income (V) | | | 2 793 237.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 793 237.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 590 363.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 480 504.00 | | |
HD Total exceptional income (VII) | | 480 504.00 | | |
HE Exceptional expenses on management operations | | 188 903.00 | | |
HH Total exceptional expenses (VIII) | | 188 903.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 291 601.00 | | |
HK Income tax | 3 905 698.00 | 5 130 291.00 | | 3 905 698.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 760 078.00 | 13 948 944.00 | | 13 760 078.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 075 413.00 | 5 945 976.00 | | 4 075 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 684 665.00 | 8 002 968.00 | | 9 684 665.00 |
| |
| 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 | 359 878 424.00 | | 2 549 231.00 | 359 878 424.00 |
I3 DECREASES Total Financial Fixed Assets | | | 184 440 270.00 | |
I4 DECREASES Grand Total | | | 362 427 654.00 | |
IO DECREASES Total including other intangible assets | | | 177 888 633.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 98 752.00 | |
KD ACQUISITIONS Total including other intangible assets | 177 888 633.00 | | | 177 888 633.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 98 752.00 | | | 98 752.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 181 891 039.00 | | 2 549 231.00 | 181 891 039.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 98 752.00 | | | 98 752.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 752.00 | | | 98 752.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 15 245.00 | | | 15 245.00 |
7B Total provisions for depreciation | 15 245.00 | | | 15 245.00 |
7C Grand total | 15 245.00 | | | 15 245.00 |
| |
| 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 | 143 146.00 | 143 146.00 | | 143 146.00 |
8C Staff and Related Accounts | 75 100.00 | 75 100.00 | | 75 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 000.00 | 18 000.00 | | 18 000.00 |
UP Loans | 174 345 270.00 | 1.00 | 174 345 269.00 | 174 345 270.00 |
UX Other trade receivables | 2 894 444.00 | 2 894 444.00 | | 2 894 444.00 |
VB VAT | 33 825.00 | 33 825.00 | | 33 825.00 |
VC Group and associates | 86 865 864.00 | 86 865 864.00 | | 86 865 864.00 |
VI Group and Associates | 4 810 507.00 | 4 810 507.00 | | 4 810 507.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 637.00 | 17 637.00 | | 17 637.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 264 139 402.00 | 89 794 133.00 | 174 345 269.00 | 264 139 402.00 |
VW VAT | 293 606.00 | 293 606.00 | | 293 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 357 995.00 | 5 357 995.00 | | 5 357 995.00 |
