| |
| 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 |
CD Marketable securities | 249.00 | | 249.00 | 249.00 |
CF Cash and cash equivalents | 1 162 377.00 | | 1 162 377.00 | 1 162 377.00 |
CJ TOTAL (II) | 1 162 625.00 | | 1 162 625.00 | 1 162 625.00 |
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 |
CW Deferred expenses or loan issuance costs | 3 425 826.00 | | 3 425 826.00 | 3 425 826.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 299 185 090.00 | 299 185 090.00 | | 299 185 090.00 |
DB Share, merger, contribution premiums, etc. | 929 075 344.00 | 929 075 343.00 | | 929 075 344.00 |
DD Legal reserve (1) | 29 918 509.00 | 29 918 509.00 | | 29 918 509.00 |
DH Retained earnings | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 647 812 637.00 | 638 371 615.00 | | 647 812 637.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DU Loans and Debts from Credit Institutions (3) | 1 070 000 478.00 | 1 070 000 512.00 | | 1 070 000 478.00 |
DX Trade payables and related accounts | 24 600.00 | 24 600.00 | | 24 600.00 |
EA Other liabilities | 3 480 134.00 | 3 663 892.00 | | 3 480 134.00 |
EC TOTAL (IV) | 1 073 505 212.00 | 1 073 689 004.00 | | 1 073 505 212.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 195 427.00 | |
GF Total Operating Expenses (II) | | | 1 195 427.00 | |
GG - OPERATING RESULT (I - II) | | | -1 195 427.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 659 012 449.00 | |
GN Positive exchange differences | | | 430.00 | |
GP Total financial income (V) | | | 659 012 880.00 | |
GR Interest and similar expenses | | | 6 742 932.00 | |
GS Negative differences of foreign exchange | | | 446.00 | |
GU Total financial expenses (VI) | | | 6 743 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 652 269 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 651 074 074.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 261 437.00 | 3 335 195.00 | | 3 261 437.00 |
HL TOTAL REVENUE (I + III + V + VII) | 659 012 880.00 | 649 969 578.00 | | 659 012 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 200 242.00 | 11 597 962.00 | | 11 200 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 647 812 637.00 | 638 371 616.00 | | 647 812 637.00 |
| |
| 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 | | 1.00 | 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 | | 1.00 | 2 147 483 647.00 |
| |
| 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 | 24 600.00 | 24 600.00 | | 24 600.00 |
VG Loans with a maturity of up to one year at origin | 478.00 | 478.00 | | 478.00 |
VH Loans with a maturity of more than one year at origin | 1 070 000 000.00 | | | 1 070 000 000.00 |
VI Group and Associates | 3 480 134.00 | 3 480 134.00 | | 3 480 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 073 505 212.00 | 3 505 212.00 | | 1 073 505 212.00 |
