| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 313 401.00 | 4 184 201.00 | 1 129 200.00 | 5 313 401.00 |
BD Other fixed assets | 1 100.00 | | 1 100.00 | 1 100.00 |
BJ TOTAL (I) | 5 314 751.00 | 4 184 201.00 | 1 130 550.00 | 5 314 751.00 |
BZ Other receivables | 1 831 578.00 | | 1 831 578.00 | 1 831 578.00 |
CF Cash and cash equivalents | 1 333.00 | | 1 333.00 | 1 333.00 |
CJ TOTAL (II) | 1 832 911.00 | | 1 832 911.00 | 1 832 911.00 |
CO Grand total (0 to V) | 7 147 662.00 | 4 184 201.00 | 2 963 461.00 | 7 147 662.00 |
CP Shares due in less than one year | 5 313 401.00 | | | 5 313 401.00 |
CS Evaluated investments - equity method | 250.00 | | 250.00 | 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DD Legal reserve (1) | 161 564.00 | 161 564.00 | | 161 564.00 |
DH Retained earnings | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 565 781.00 | 6 204 330.00 | | -1 565 781.00 |
DJ Investment subsidies | | -3 900 000.00 | | |
DL TOTAL (I) | 95 783.00 | 3 965 894.00 | | 95 783.00 |
DX Trade payables and related accounts | 4 868.00 | 10 608.00 | | 4 868.00 |
EA Other liabilities | 2 862 810.00 | 633 812.00 | | 2 862 810.00 |
EC TOTAL (IV) | 2 867 678.00 | 644 420.00 | | 2 867 678.00 |
EE Grand total (I to V) | 2 963 461.00 | 4 610 314.00 | | 2 963 461.00 |
EG Accrued income and payables due within one year | 2 867 678.00 | 644 420.00 | | 2 867 678.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 254.00 | |
FX Taxes, duties, and similar payments | | | 938.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 192.00 | |
GG - OPERATING RESULT (I - II) | | | -5 192.00 | |
GH Attributed profit or transferred loss (III) | | | 1 831 578.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 795 934.00 | |
GR Interest and similar expenses | | | 17 894.00 | |
GU Total financial expenses (VI) | | | 813 828.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -813 828.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 012 558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 578 339.00 | | | 2 578 339.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 831 578.00 | 6 271 245.00 | | 1 831 578.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 397 359.00 | 66 915.00 | | 3 397 359.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 565 781.00 | 6 204 330.00 | | -1 565 781.00 |
| |
| 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 | 6 326.00 | | | 6 326.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 315.00 | |
I4 DECREASES Grand Total | | | 5 315.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 326.00 | | | 6 326.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 3 388.00 | 796.00 | | 3 388.00 |
7C Grand total | 3 388.00 | 796.00 | | 3 388.00 |
UG - Financial | | 796.00 | | |
| |
| 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 | 5.00 | 5.00 | | 5.00 |
UL Receivables related to investments | 5 313.00 | 5 313.00 | | 5 313.00 |
VC Group and associates | 1 832.00 | | | 1 832.00 |
VI Group and Associates | 2 863.00 | 2 863.00 | | 2 863.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 145.00 | 7 145.00 | | 7 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 868.00 | 2 868.00 | | 2 868.00 |
