| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 030 900 003.00 | | 1 030 900 003.00 | 1 030 900 003.00 |
CF Cash and cash equivalents | 39 458.00 | | 39 458.00 | 39 458.00 |
CJ TOTAL (II) | 39 458.00 | | 39 458.00 | 39 458.00 |
CO Grand total (0 to V) | 1 030 939 461.00 | | 1 030 939 461.00 | 1 030 939 461.00 |
CU Other investments | 1 030 900 003.00 | | 1 030 900 003.00 | 1 030 900 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 328 482.00 | 74 328 482.00 | | 74 328 482.00 |
DB Share, merger, contribution premiums, etc. | 225 382 488.00 | 225 382 488.00 | | 225 382 488.00 |
DD Legal reserve (1) | 7 432 848.00 | 7 432 848.00 | | 7 432 848.00 |
DH Retained earnings | 78 182 676.00 | 105 350 258.00 | | 78 182 676.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 357 522.00 | 2 660 439.00 | | 79 357 522.00 |
DL TOTAL (I) | 464 684 016.00 | 415 154 515.00 | | 464 684 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 566 241 419.00 | 615 761 353.00 | | 566 241 419.00 |
DX Trade payables and related accounts | 14 026.00 | 13 902.00 | | 14 026.00 |
EC TOTAL (IV) | 566 255 444.00 | 615 775 255.00 | | 566 255 444.00 |
EE Grand total (I to V) | 1 030 939 461.00 | 1 030 929 770.00 | | 1 030 939 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 45 802.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 45 932.00 | |
GG - OPERATING RESULT (I - II) | | | -45 932.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 577 802.00 | |
GP Total financial income (V) | | | 118 577 802.00 | |
GR Interest and similar expenses | | | 39 174 349.00 | |
GU Total financial expenses (VI) | | | 39 174 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 403 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 357 522.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 118 577 802.00 | 39 685 313.00 | | 118 577 802.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 220 281.00 | 37 024 874.00 | | 39 220 281.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 357 522.00 | 2 660 439.00 | | 79 357 522.00 |
| |
| 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 | 1 030 900 003.00 | | | 1 030 900 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 030 900 003.00 | |
I4 DECREASES Grand Total | | | 1 030 900 003.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 030 900 003.00 | | | 1 030 900 003.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 566 241 419.00 | 3 267 915.00 | | 566 241 419.00 |
8B Suppliers and Related Accounts | 14 026.00 | 14 026.00 | | 14 026.00 |
VK Loans repaid during the year | 88 694 284.00 | | | 88 694 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 566 255 444.00 | 3 281 940.00 | | 566 255 444.00 |
