| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 59 300 000.00 | | 59 300 000.00 | 59 300 000.00 |
BJ TOTAL (I) | 65 397 960.00 | | 65 397 960.00 | 65 397 960.00 |
BZ Other receivables | 362 430.00 | | 362 430.00 | 362 430.00 |
CF Cash and cash equivalents | 621 901.00 | | 621 901.00 | 621 901.00 |
CJ TOTAL (II) | 984 332.00 | | 984 332.00 | 984 332.00 |
CO Grand total (0 to V) | 66 382 293.00 | | 66 382 293.00 | 66 382 293.00 |
CU Other investments | 6 097 960.00 | | 6 097 960.00 | 6 097 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 728 272.00 | 24 728 272.00 | | 24 728 272.00 |
DB Share, merger, contribution premiums, etc. | 4 157 684.00 | 4 157 684.00 | | 4 157 684.00 |
DD Legal reserve (1) | 2 472 827.00 | 2 472 827.00 | | 2 472 827.00 |
DF Regulated reserves (1) | 100 911.00 | 100 911.00 | | 100 911.00 |
DH Retained earnings | 41 414.00 | 8 257 152.00 | | 41 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 871 683.00 | 34 484 262.00 | | 34 871 683.00 |
DL TOTAL (I) | 66 372 793.00 | 74 201 110.00 | | 66 372 793.00 |
DX Trade payables and related accounts | 9 500.00 | 9 500.00 | | 9 500.00 |
DY Tax and social security liabilities | | 136.00 | | |
EC TOTAL (IV) | 9 500.00 | 9 636.00 | | 9 500.00 |
EE Grand total (I to V) | 66 382 293.00 | 74 210 746.00 | | 66 382 293.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 62 422.00 | |
FX Taxes, duties, and similar payments | | | 138.00 | |
GF Total Operating Expenses (II) | | | 62 560.00 | |
GG - OPERATING RESULT (I - II) | | | -62 560.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000 000.00 | |
GL Other interest and similar income | | | 45 086.00 | |
GP Total financial income (V) | | | 35 045 086.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 045 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 982 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 110 842.00 | 617 131.00 | | 110 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 045 086.00 | 35 165 705.00 | | 35 045 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 402.00 | 681 443.00 | | 173 402.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 871 683.00 | 34 484 262.00 | | 34 871 683.00 |
| |
| 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 | 73 297 960.00 | | 59 300 000.00 | 73 297 960.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 59 300 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 67 200 000.00 | 65 397 960.00 | |
I4 DECREASES Grand Total | | 67 200 000.00 | 65 397 960.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 73 297 960.00 | | 59 300 000.00 | 73 297 960.00 |
| |
| 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 | 9 500.00 | 9 500.00 | | 9 500.00 |
UP Loans | 59 300 000.00 | 59 300 000.00 | | 59 300 000.00 |
VC Group and associates | 362 430.00 | | | 362 430.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 662 430.00 | 59 662 430.00 | | 59 662 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 500.00 | 9 500.00 | | 9 500.00 |
