| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 3 665 233.00 | | 3 665 233.00 | 3 665 233.00 |
CF Cash and cash equivalents | 14 733.00 | | 14 733.00 | 14 733.00 |
CJ TOTAL (II) | 3 679 966.00 | | 3 679 966.00 | 3 679 966.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 3 879 586.00 | | 3 879 586.00 | 3 879 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 020 574.00 | 2 020 574.00 | | 2 020 574.00 |
DB Share, merger, contribution premiums, etc. | 42 278.00 | 42 278.00 | | 42 278.00 |
DD Legal reserve (1) | 219 314.00 | 219 314.00 | | 219 314.00 |
DG Other reserves | 852.00 | 852.00 | | 852.00 |
DH Retained earnings | 1 188 345.00 | 850 680.00 | | 1 188 345.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 708.00 | 337 593.00 | | 96 708.00 |
DL TOTAL (I) | 3 568 069.00 | 3 471 292.00 | | 3 568 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 379.00 | 44 690.00 | | 97 379.00 |
DX Trade payables and related accounts | 13 805.00 | 21 878.00 | | 13 805.00 |
DY Tax and social security liabilities | 712.00 | 784.00 | | 712.00 |
EC TOTAL (IV) | 111 896.00 | 67 353.00 | | 111 896.00 |
ED (V) | | 4 229.00 | | |
EE Grand total (I to V) | 3 679 968.00 | 3 542 874.00 | | 3 679 968.00 |
EI Including equity loans | 97 379.00 | | | 97 379.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -37 035.00 | |
FX Taxes, duties, and similar payments | | | -75.00 | |
GF Total Operating Expenses (II) | | | -37 110.00 | |
GG - OPERATING RESULT (I - II) | | | -37 110.00 | |
GL Other interest and similar income | | | 17 609.00 | |
GN Positive exchange differences | | | 305 727.00 | |
GP Total financial income (V) | | | 323 335.00 | |
GR Interest and similar expenses | | | -589.00 | |
GS Negative differences of foreign exchange | | | -188 931.00 | |
GU Total financial expenses (VI) | | | -189 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 133 816.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 708.00 | 337 593.00 | | 98 708.00 |
| |
| 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 | 13 805.00 | 13 805.00 | | 13 805.00 |
8K Other liabilities (including liabilities related to repo transactions) | 97 379.00 | 97 379.00 | | 97 379.00 |
VC Group and associates | 3 665 233.00 | | | 3 665 233.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 665 233.00 | 3 665 233.00 | | 3 665 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 896.00 | 111 896.00 | | 111 896.00 |
