| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 53 165 303.00 | | 53 165 303.00 | 53 165 303.00 |
BZ Other receivables | 754 607.00 | | 754 607.00 | 754 607.00 |
CJ TOTAL (II) | 754 607.00 | | 754 607.00 | 754 607.00 |
CO Grand total (0 to V) | 53 919 909.00 | | 53 919 909.00 | 53 919 909.00 |
CU Other investments | 53 165 303.00 | | 53 165 303.00 | 53 165 303.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 703 803.00 | 703 802.00 | | 703 803.00 |
DB Share, merger, contribution premiums, etc. | 344 311.00 | 344 310.00 | | 344 311.00 |
DD Legal reserve (1) | 70 380.00 | 70 380.00 | | 70 380.00 |
DG Other reserves | 2 011 245.00 | 2 011 244.00 | | 2 011 245.00 |
DH Retained earnings | 50 795 651.00 | 38 554 534.00 | | 50 795 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 599.00 | 12 241 117.00 | | -26 599.00 |
DL TOTAL (I) | 53 898 791.00 | 53 925 389.00 | | 53 898 791.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 183 148.00 | | |
DX Trade payables and related accounts | 9 618.00 | | | 9 618.00 |
EA Other liabilities | 11 500.00 | 11 700.00 | | 11 500.00 |
EC TOTAL (IV) | 21 118.00 | 194 848.00 | | 21 118.00 |
EE Grand total (I to V) | 53 919 909.00 | 54 120 238.00 | | 53 919 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 599.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 26 599.00 | |
GG - OPERATING RESULT (I - II) | | | -26 599.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 182 103.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 12 450 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 599.00 | 208 882.00 | | 26 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 599.00 | 12 241 117.00 | | -26 599.00 |
| |
| 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 | 53 165 303.00 | | | 53 165 303.00 |
I3 DECREASES Total Financial Fixed Assets | | | 53 165 303.00 | |
I4 DECREASES Grand Total | | | 53 165 303.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 53 165 303.00 | | | 53 165 303.00 |
| |
| 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 | 9 618.00 | 9 618.00 | | 9 618.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 500.00 | 11 500.00 | | 11 500.00 |
VC Group and associates | 754 607.00 | | | 754 607.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 754 607.00 | 754 607.00 | | 754 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 118.00 | 21 118.00 | | 21 118.00 |
