| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 80 379 572.00 | 439 316.00 | 79 940 255.00 | 80 379 572.00 |
BZ Other receivables | 611 335 000.00 | | 611 335 000.00 | 611 335 000.00 |
CF Cash and cash equivalents | 18 166.00 | | 18 166.00 | 18 166.00 |
CJ TOTAL (II) | 611 353 166.00 | | 611 353 166.00 | 611 353 166.00 |
CO Grand total (0 to V) | 691 732 739.00 | 439 316.00 | 691 293 422.00 | 691 732 739.00 |
CU Other investments | 80 379 572.00 | 439 316.00 | 79 940 255.00 | 80 379 572.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 815 300.00 | 78 815 300.00 | | 78 815 300.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 7 881 530.00 | 7 881 530.00 | | 7 881 530.00 |
DH Retained earnings | 576 785 482.00 | 227 528.00 | | 576 785 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 801 227.00 | 576 557 955.00 | | 27 801 227.00 |
DL TOTAL (I) | 691 283 540.00 | 663 482 313.00 | | 691 283 540.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 9 328 346.00 | | |
DX Trade payables and related accounts | 9 882.00 | 9 252.00 | | 9 882.00 |
EC TOTAL (IV) | 9 882.00 | 9 337 598.00 | | 9 882.00 |
EE Grand total (I to V) | 691 293 422.00 | 672 819 911.00 | | 691 293 422.00 |
EG Accrued income and payables due within one year | 9 882.00 | 9 337 598.00 | | 9 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 32 723.00 | |
GF Total Operating Expenses (II) | | | 32 723.00 | |
GG - OPERATING RESULT (I - II) | | | -32 723.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 219 866.00 | |
GP Total financial income (V) | | | 28 219 866.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 219 866.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 187 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 385 916.00 | 9 328 346.00 | | 385 916.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 219 866.00 | 585 905 442.00 | | 28 219 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 418 639.00 | 9 347 487.00 | | 418 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 801 227.00 | 576 557 955.00 | | 27 801 227.00 |
| |
| 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 | 80 379 572.00 | | | 80 379 572.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80 379 572.00 | |
I4 DECREASES Grand Total | | | 80 379 572.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 80 379 572.00 | | | 80 379 572.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 439 317.00 | | | 439 317.00 |
7C Grand total | 439 317.00 | | | 439 317.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 9 882.00 | 9 882.00 | | 9 882.00 |
VC Group and associates | 611 335 000.00 | 611 335 000.00 | | 611 335 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 611 335 000.00 | 611 335 000.00 | | 611 335 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 882.00 | 9 882.00 | | 9 882.00 |
