| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 510 000.00 | | 1 510 000.00 | 1 510 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 2 675 300.00 | | 2 675 300.00 | 2 675 300.00 |
CJ TOTAL (II) | 2 675 300.00 | | 2 675 300.00 | 2 675 300.00 |
CO Grand total (0 to V) | 4 185 300.00 | | 4 185 300.00 | 4 185 300.00 |
CU Other investments | 1 510 000.00 | | 1 510 000.00 | 1 510 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 013 327.00 | 5 000 000.00 | | 4 013 327.00 |
DD Legal reserve (1) | 401 332.00 | 754 107.00 | | 401 332.00 |
DH Retained earnings | -46 531 640.00 | 4 894 105.00 | | -46 531 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 768 457.00 | 4 451 332.00 | | 28 768 457.00 |
DL TOTAL (I) | -13 348 522.00 | 15 099 545.00 | | -13 348 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 745 383.00 | 7 464 593.00 | | 745 383.00 |
DX Trade payables and related accounts | 16 042.00 | 16 500.00 | | 16 042.00 |
DY Tax and social security liabilities | | 125.00 | | |
EA Other liabilities | 16 772 396.00 | | | 16 772 396.00 |
EC TOTAL (IV) | 17 533 822.00 | 7 481 218.00 | | 17 533 822.00 |
EE Grand total (I to V) | 4 185 300.00 | 22 580 763.00 | | 4 185 300.00 |
EG Accrued income and payables due within one year | 17 533 822.00 | 7 481 218.00 | | 17 533 822.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 104 797.00 | |
FX Taxes, duties, and similar payments | | | 333.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 105 131.00 | |
GG - OPERATING RESULT (I - II) | | | -105 131.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 000 000.00 | |
GL Other interest and similar income | | | 39 700.00 | |
GP Total financial income (V) | | | 2 039 700.00 | |
GR Interest and similar expenses | | | 45.00 | |
GU Total financial expenses (VI) | | | 45.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 039 654.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 934 522.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 48 216 526.00 | | | 48 216 526.00 |
HH Total exceptional expenses (VIII) | 1 263 382.00 | | | 1 263 382.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 46 953 144.00 | | | 46 953 144.00 |
HK Income tax | 20 119 209.00 | 3 076 816.00 | | 20 119 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 256 226.00 | 15 033 738.00 | | 50 256 226.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 487 768.00 | 10 582 406.00 | | 21 487 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 768 457.00 | 4 451 332.00 | | 28 768 457.00 |
