| |
| 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 | 1 159 483 090.00 | 2 147 483 647.00 | 2 147 483 647.00 |
BZ Other receivables | 366 766 945.00 | | 366 766 945.00 | 366 766 945.00 |
CJ TOTAL (II) | 366 766 945.00 | | 366 766 945.00 | 366 766 945.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | 1 159 483 090.00 | 2 147 483 647.00 | 2 147 483 647.00 |
CU Other investments | 2 147 483 647.00 | 1 159 483 090.00 | 2 147 483 647.00 | 2 147 483 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 379 700 229.00 | 379 700 229.00 | | 379 700 229.00 |
DB Share, merger, contribution premiums, etc. | 1 374 188 412.00 | 1 374 188 412.00 | | 1 374 188 412.00 |
DD Legal reserve (1) | 34 109 424.00 | 31 447 877.00 | | 34 109 424.00 |
DH Retained earnings | 428 079 046.00 | 377 509 658.00 | | 428 079 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 992 771.00 | 53 230 935.00 | | 26 992 771.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 672 164 520.00 | 671 173 099.00 | | 672 164 520.00 |
DX Trade payables and related accounts | 14 520.00 | 328 523.00 | | 14 520.00 |
DY Tax and social security liabilities | 1 100 145.00 | 305 270.00 | | 1 100 145.00 |
EA Other liabilities | 336 494 881.00 | 342 993 050.00 | | 336 494 881.00 |
EC TOTAL (IV) | 1 009 774 066.00 | 1 014 799 943.00 | | 1 009 774 066.00 |
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 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 84 306.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GF Total Operating Expenses (II) | | | 84 434.00 | |
GG - OPERATING RESULT (I - II) | | | -84 433.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 000 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 17 125 054.00 | |
GP Total financial income (V) | | | 28 125 054.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 5 456 324.00 | |
GU Total financial expenses (VI) | | | 5 456 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 668 730.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 584 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 050 551 542.00 | | | 1 050 551 542.00 |
HD Total exceptional income (VII) | 1 050 551 542.00 | | | 1 050 551 542.00 |
HE Exceptional expenses on management operations | 58 334.00 | 21 894.00 | | 58 334.00 |
HF Exceptional expenses on capital transactions | 1 051 801 441.00 | 6 929 792.00 | | 1 051 801 441.00 |
HH Total exceptional expenses (VIII) | 1 051 859 775.00 | 6 951 686.00 | | 1 051 859 775.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 308 233.00 | -6 951 686.00 | | -1 308 233.00 |
HK Income tax | -5 716 707.00 | 7 094 659.00 | | -5 716 707.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 078 676 596.00 | 275 000 001.00 | | 1 078 676 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 051 683 826.00 | 221 769 067.00 | | 1 051 683 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 992 771.00 | 53 230 935.00 | | 26 992 771.00 |
| |
| 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 | | 1 050 551 543.00 | 2 147 483 647.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 051 801 441.00 | 2 147 483 647.00 | |
I4 DECREASES Grand Total | | 1 051 801 441.00 | 2 147 483 647.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 147 483 647.00 | | 1 050 551 543.00 | 2 147 483 647.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 176 608 144.00 | | 17 125 054.00 | 1 176 608 144.00 |
7C Grand total | 1 176 608 144.00 | | 17 125 054.00 | 1 176 608 144.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 17 125 054.00 | |
| |
| 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 | 672 164 520.00 | 1 164 520.00 | 671 000 000.00 | 672 164 520.00 |
8B Suppliers and Related Accounts | 14 520.00 | 14 520.00 | | 14 520.00 |
8E Income Taxes | 1 100 020.00 | 1 100 020.00 | | 1 100 020.00 |
VB VAT | 183.00 | | | 183.00 |
VC Group and associates | 358 851 663.00 | | | 358 851 663.00 |
VI Group and Associates | 336 494 881.00 | 336 494 881.00 | | 336 494 881.00 |
VM Income taxes | 963 099.00 | | | 963 099.00 |
VP Miscellaneous | 6 952 000.00 | | | 6 952 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 366 766 945.00 | 366 766 945.00 | | 366 766 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 009 774 066.00 | 338 774 066.00 | 671 000 000.00 | 1 009 774 066.00 |
