| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | 1.00 | | |
AP Buildings | 1.00 | | | 1.00 |
BB Receivables related to investments | 27 311 997.00 | | 27 311 997.00 | 27 311 997.00 |
BJ TOTAL (I) | 39 062 938.00 | | 39 062 938.00 | 39 062 938.00 |
BZ Other receivables | 3 652 386.00 | | 3 652 386.00 | 3 652 386.00 |
CF Cash and cash equivalents | 553.00 | | 553.00 | 553.00 |
CJ TOTAL (II) | 3 652 939.00 | | 3 652 939.00 | 3 652 939.00 |
CO Grand total (0 to V) | 42 715 877.00 | | 42 715 877.00 | 42 715 877.00 |
CU Other investments | 11 750 940.00 | 1.00 | 11 750 940.00 | 11 750 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 439 550.00 | 32 439 550.00 | | 32 439 550.00 |
DD Legal reserve (1) | 2 035 640.00 | 222 189.00 | | 2 035 640.00 |
DH Retained earnings | 342.00 | -29 998 203.00 | | 342.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 232 886.00 | 36 269 020.00 | | 8 232 886.00 |
DL TOTAL (I) | 42 708 418.00 | 38 932 556.00 | | 42 708 418.00 |
DU Loans and Debts from Credit Institutions (3) | 19.00 | | | 19.00 |
DX Trade payables and related accounts | 7 440.00 | 8 185.00 | | 7 440.00 |
DY Tax and social security liabilities | | 739 960.00 | | |
EC TOTAL (IV) | 7 459.00 | 748 145.00 | | 7 459.00 |
EE Grand total (I to V) | 42 715 877.00 | 39 680 701.00 | | 42 715 877.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 192.00 | |
FX Taxes, duties, and similar payments | | | 118.00 | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 15 342.00 | |
GG - OPERATING RESULT (I - II) | | | -15 342.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 265 970.00 | |
GL Other interest and similar income | | | 1 647 365.00 | |
GP Total financial income (V) | | | 8 913.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 8 913 335.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 897 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 665 107.00 | 739 960.00 | | 665 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 913 335.00 | 37 813 900.00 | | 8 913 335.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 680 449.00 | 1 544 880.00 | | 680 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 232 886.00 | 36 269 020.00 | | 8 232 886.00 |
| |
| 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 | 39 061 994.00 | | | 39 061 994.00 |
I3 DECREASES Total Financial Fixed Assets | | | 39 062 938.00 | |
I4 DECREASES Grand Total | | | 39 062 938.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 061 994.00 | | | 39 061 994.00 |
| |
| 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 | 7 440.00 | 7 440.00 | | 7 440.00 |
UL Receivables related to investments | 27 311 997.00 | 4 513.00 | | 27 311 997.00 |
VG Loans with a maturity of up to one year at origin | 19.00 | 19.00 | | 19.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 964 383.00 | 3 656 899.00 | 27 307 484.00 | 30 964 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 459.00 | 7 459.00 | | 7 459.00 |
