| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 108 459 477.00 | | 108 459 477.00 | 108 459 477.00 |
BZ Other receivables | 14 806 056.00 | 299 256.00 | 14 506 799.00 | 14 806 056.00 |
CJ TOTAL (II) | 14 806 056.00 | 299 256.00 | 14 506 799.00 | 14 806 056.00 |
CO Grand total (0 to V) | 123 265 533.00 | 299 256.00 | 122 966 277.00 | 123 265 533.00 |
CU Other investments | 108 459 477.00 | | 108 459 477.00 | 108 459 477.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 93 678 200.00 | 93 678 200.00 | | 93 678 200.00 |
DB Share, merger, contribution premiums, etc. | 5 027 913.00 | 5 027 913.00 | | 5 027 913.00 |
DD Legal reserve (1) | 8 220 924.00 | 7 576 928.00 | | 8 220 924.00 |
DH Retained earnings | 41 083.00 | 413 566.00 | | 41 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 722 529.00 | 12 879 913.00 | | 14 722 529.00 |
DL TOTAL (I) | 121 690 649.00 | 119 576 520.00 | | 121 690 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 12 800.00 | 25 989.00 | | 12 800.00 |
DY Tax and social security liabilities | 413 709.00 | 11 792.00 | | 413 709.00 |
EA Other liabilities | 849 119.00 | 658 173.00 | | 849 119.00 |
EC TOTAL (IV) | 1 275 628.00 | 695 954.00 | | 1 275 628.00 |
EE Grand total (I to V) | 122 966 277.00 | 120 272 474.00 | | 122 966 277.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 003.00 | | 6 003.00 | 6 003.00 |
FJ Net sales | 6 003.00 | | 6 003.00 | 6 003.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 6 003.00 | |
FW Other purchases and external expenses | | | 176 566.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 176 716.00 | |
GG - OPERATING RESULT (I - II) | | | -170 713.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 745 216.00 | |
GM Reversals of provisions and transfers of expenses | | | 25 196.00 | |
GP Total financial income (V) | | | 11 745 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 745 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 574 503.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 16 071.00 | | | 16 071.00 |
HD Total exceptional income (VII) | 16 071.00 | | | 16 071.00 |
HE Exceptional expenses on management operations | | 25 196.00 | | |
HH Total exceptional expenses (VIII) | | 25 196.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 16 071.00 | -25 196.00 | | 16 071.00 |
HK Income tax | -3 131 955.00 | -2 849 212.00 | | -3 131 955.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 767 290.00 | 10 240 481.00 | | 11 767 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -2 955 239.00 | -2 639 432.00 | | -2 955 239.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 722 529.00 | 12 879 913.00 | | 14 722 529.00 |
| |
| 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 | 108 459 477.00 | | | 108 459 477.00 |
I3 DECREASES Total Financial Fixed Assets | | | 108 459 477.00 | |
I4 DECREASES Grand Total | | | 108 459 477.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 108 459 477.00 | | | 108 459 477.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 299 256.00 | | | 299 256.00 |
7B Total provisions for depreciation | 299 256.00 | | | 299 256.00 |
7C Grand total | 299 256.00 | | | 299 256.00 |
| |
| 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 | 12 800.00 | 12 800.00 | | 12 800.00 |
8E Income Taxes | 413 709.00 | 413 709.00 | | 413 709.00 |
VC Group and associates | 13 369 479.00 | 13 369 479.00 | | 13 369 479.00 |
VI Group and Associates | 849 119.00 | 849 119.00 | | 849 119.00 |
VM Income taxes | 1 136 558.00 | 1 136 558.00 | | 1 136 558.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300 018.00 | 300 018.00 | | 300 018.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 806 056.00 | 14 806 056.00 | | 14 806 056.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 275 628.00 | 1 275 628.00 | | 1 275 628.00 |
