| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 726 467 078.00 | | 726 467 078.00 | 726 467 078.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 999 501.00 | | 999 501.00 | 999 501.00 |
CJ TOTAL (II) | 999 501.00 | | 999 501.00 | 999 501.00 |
CO Grand total (0 to V) | 727 466 578.00 | | 727 466 578.00 | 727 466 578.00 |
CU Other investments | 726 467 078.00 | | 726 467 078.00 | 726 467 078.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 163 765.00 | 91 163 765.00 | | 91 163 765.00 |
DB Share, merger, contribution premiums, etc. | 548 962 483.00 | 548 962 483.00 | | 548 962 483.00 |
DD Legal reserve (1) | 8 938 927.00 | 8 938 927.00 | | 8 938 927.00 |
DH Retained earnings | 3 266 827.00 | 26 656 275.00 | | 3 266 827.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 096 984.00 | 31 308 811.00 | | 55 096 984.00 |
DL TOTAL (I) | 707 428 985.00 | 707 030 260.00 | | 707 428 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 761 016.00 | 20 517 274.00 | | 19 761 016.00 |
DX Trade payables and related accounts | 9 594.00 | 7 566.00 | | 9 594.00 |
DY Tax and social security liabilities | 266 983.00 | 1 014.00 | | 266 983.00 |
EC TOTAL (IV) | 20 037 593.00 | 20 525 854.00 | | 20 037 593.00 |
EE Grand total (I to V) | 727 466 578.00 | 727 556 114.00 | | 727 466 578.00 |
EG Accrued income and payables due within one year | 20 037 593.00 | 20 525 854.00 | | 20 037 593.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 51 069.00 | |
FX Taxes, duties, and similar payments | | | 5 731.00 | |
GF Total Operating Expenses (II) | | | 56 800.00 | |
GG - OPERATING RESULT (I - II) | | | -56 800.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 56 100 816.00 | |
GP Total financial income (V) | | | 56 100 816.00 | |
GR Interest and similar expenses | | | 365 763.00 | |
GU Total financial expenses (VI) | | | 365 763.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 735 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 678 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 581 269.00 | 338 873.00 | | 581 269.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 100 816.00 | 31 907 339.00 | | 56 100 816.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 003 832.00 | 598 528.00 | | 1 003 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 096 984.00 | 31 308 811.00 | | 55 096 984.00 |
| |
| 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 | 726 467 078.00 | | | 726 467 078.00 |
I3 DECREASES Total Financial Fixed Assets | | | 726 467 078.00 | |
I4 DECREASES Grand Total | | | 726 467 078.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 726 467 078.00 | | | 726 467 078.00 |
| |
| 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 | 9 594.00 | 9 594.00 | | 9 594.00 |
8E Income Taxes | 261 252.00 | 261 252.00 | | 261 252.00 |
VI Group and Associates | 19 761 016.00 | 19 761 016.00 | | 19 761 016.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 731.00 | 5 731.00 | | 5 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 037 593.00 | 20 037 593.00 | | 20 037 593.00 |
