| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 981 302 008.00 | | 981 302 008.00 | 981 302 008.00 |
CO Grand total (0 to V) | 981 302 008.00 | | 981 302 008.00 | 981 302 008.00 |
CU Other investments | 981 302 008.00 | | 981 302 008.00 | 981 302 008.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 485 002.00 | 6 485 002.00 | | 6 485 002.00 |
DB Share, merger, contribution premiums, etc. | 488 200 262.00 | 488 200 262.00 | | 488 200 262.00 |
DD Legal reserve (1) | 648 500.00 | 648 500.00 | | 648 500.00 |
DH Retained earnings | 58 114 670.00 | 59 515 071.00 | | 58 114 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 429 605.00 | -1 400 401.00 | | 67 429 605.00 |
DL TOTAL (I) | 620 878 039.00 | 553 448 434.00 | | 620 878 039.00 |
DV Miscellaneous Loans and Financial Debts (4) | 360 412 575.00 | 427 851 383.00 | | 360 412 575.00 |
DX Trade payables and related accounts | 11 394.00 | 2 190.00 | | 11 394.00 |
EC TOTAL (IV) | 360 423 969.00 | 427 853 573.00 | | 360 423 969.00 |
EE Grand total (I to V) | 981 302 008.00 | 981 302 007.00 | | 981 302 008.00 |
EI Including equity loans | 360 412 575.00 | | | 360 412 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 232 027.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GE Other Expenses | | | 118 162.00 | |
GF Total Operating Expenses (II) | | | 350 214.00 | |
GG - OPERATING RESULT (I - II) | | | -350 214.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 67 948 261.00 | |
GP Total financial income (V) | | | 67 948 261.00 | |
GR Interest and similar expenses | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 948 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 598 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 168 402.00 | | | 168 402.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 948 261.00 | | | 67 948 261.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 518 656.00 | 1 400 401.00 | | 518 656.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 429 605.00 | -1 400 401.00 | | 67 429 605.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 981 302 008.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 981 302 007.00 | | | 981 302 007.00 |
| |
| 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 | 11 394.00 | 11 394.00 | | 11 394.00 |
VI Group and Associates | 360 412 575.00 | 360 412 575.00 | | 360 412 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 360 423 969.00 | 360 423 969.00 | | 360 423 969.00 |
