| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 644 367.00 | | 3 644 367.00 | 3 644 367.00 |
BZ Other receivables | 10 448 252.00 | | 10 448 252.00 | 10 448 252.00 |
CF Cash and cash equivalents | 12 793.00 | | 12 793.00 | 12 793.00 |
CJ TOTAL (II) | 10 461 045.00 | | 10 461 045.00 | 10 461 045.00 |
CO Grand total (0 to V) | 14 105 412.00 | | 14 105 412.00 | 14 105 412.00 |
CU Other investments | 3 644 367.00 | | 3 644 367.00 | 3 644 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 931 236.00 | 2 931 236.00 | | 2 931 236.00 |
DB Share, merger, contribution premiums, etc. | 301 399.00 | 301 399.00 | | 301 399.00 |
DD Legal reserve (1) | 46 751.00 | 46 751.00 | | 46 751.00 |
DH Retained earnings | 2 913 227.00 | 2 942 055.00 | | 2 913 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 501.00 | -28 828.00 | | 24 501.00 |
DL TOTAL (I) | 6 217 115.00 | 6 192 613.00 | | 6 217 115.00 |
DX Trade payables and related accounts | 18 120.00 | 18 127.00 | | 18 120.00 |
EA Other liabilities | 7 870 177.00 | 7 774 173.00 | | 7 870 177.00 |
EC TOTAL (IV) | 7 888 297.00 | 7 792 300.00 | | 7 888 297.00 |
EE Grand total (I to V) | 14 105 412.00 | 13 984 913.00 | | 14 105 412.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 4 924.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 5 049.00 | |
GG - OPERATING RESULT (I - II) | | | -5 049.00 | |
GK Income from other securities and fixed asset receivables | | | 120 830.00 | |
GP Total financial income (V) | | | 120 830.00 | |
GR Interest and similar expenses | | | 91 280.00 | |
GU Total financial expenses (VI) | | | 91 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 120 830.00 | | | 120 830.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 329.00 | 28 828.00 | | 96 329.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 501.00 | -28 828.00 | | 24 501.00 |
| |
| 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 | 3 644 367.00 | | | 3 644 367.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 644 367.00 | |
I4 DECREASES Grand Total | | | 3 644 367.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 644 367.00 | | | 3 644 367.00 |
| |
| 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 | 18 120.00 | 18 120.00 | | 18 120.00 |
VC Group and associates | 10 448 206.00 | | | 10 448 206.00 |
VI Group and Associates | 7 870 176.00 | | 7 870 176.00 | 7 870 176.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45.00 | | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 448 251.00 | 10 448 251.00 | 45.00 | 10 448 251.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 888 296.00 | 18 120.00 | 7 870 176.00 | 7 888 296.00 |
