| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 77 503 263.00 | | 77 503 263.00 | 77 503 263.00 |
BZ Other receivables | 37 179 382.00 | | 37 179 382.00 | 37 179 382.00 |
CD Marketable securities | 499 999.00 | | 499 999.00 | 499 999.00 |
CF Cash and cash equivalents | 6 858.00 | | 6 858.00 | 6 858.00 |
CJ TOTAL (II) | 37 686 241.00 | | 37 686 241.00 | 37 686 241.00 |
CO Grand total (0 to V) | 115 189 504.00 | | 115 189 504.00 | 115 189 504.00 |
CU Other investments | 77 503 263.00 | | 77 503 263.00 | 77 503 263.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 020 000.00 | 2 020 000.00 | | 2 020 000.00 |
DD Legal reserve (1) | 202 000.00 | 202 000.00 | | 202 000.00 |
DH Retained earnings | 105 173 790.00 | 98 191 719.00 | | 105 173 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 784 081.00 | 6 982 070.00 | | 784 081.00 |
DL TOTAL (I) | 108 179 872.00 | 107 395 790.00 | | 108 179 872.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 008 517.00 | 16 055.00 | | 7 008 517.00 |
DX Trade payables and related accounts | 960.00 | 30 000.00 | | 960.00 |
DY Tax and social security liabilities | 154.00 | 154.00 | | 154.00 |
EB Prepaid income (2) | | 1 800.00 | | |
EC TOTAL (IV) | 7 009 631.00 | 48 009.00 | | 7 009 631.00 |
EE Grand total (I to V) | 115 189 504.00 | 107 443 799.00 | | 115 189 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 800.00 | | 1 800.00 | 1 800.00 |
FJ Net sales | 1 800.00 | | 1 800.00 | 1 800.00 |
FQ Other income | | | 354.00 | |
FR Total operating income (I) | | | 2 154.00 | |
FW Other purchases and external expenses | | | 29 117.00 | |
FX Taxes, duties, and similar payments | | | 230.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 348.00 | |
GG - OPERATING RESULT (I - II) | | | -27 193.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 128 550.00 | |
GL Other interest and similar income | | | 4 070.00 | |
GP Total financial income (V) | | | 132 620.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 132 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 30 000.00 | | | 30 000.00 |
HD Total exceptional income (VII) | 30 000.00 | | | 30 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 30 000.00 | | | 30 000.00 |
HK Income tax | -648 654.00 | -216 934.00 | | -648 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 775.00 | 6 802 394.00 | | 164 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -619 305.00 | -179 676.00 | | -619 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 784 081.00 | 6 982 070.00 | | 784 081.00 |
| |
| 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 | 77 450 346.00 | | 52 917.00 | 77 450 346.00 |
I3 DECREASES Total Financial Fixed Assets | | | 77 503 263.00 | |
I4 DECREASES Grand Total | | | 77 503 263.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 77 450 346.00 | | 52 917.00 | 77 450 346.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VB VAT | 4 011.00 | | | 4 011.00 |
VC Group and associates | 30 107 194.00 | | | 30 107 194.00 |
VI Group and Associates | 7 008 517.00 | 7 008 517.00 | | 7 008 517.00 |
VM Income taxes | 68 177.00 | | | 68 177.00 |
VQ Other Taxes, Duties, and Similar Debts | 154.00 | 154.00 | | 154.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 000 000.00 | | | 7 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 179 382.00 | 37 179 382.00 | | 37 179 382.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 009 631.00 | 7 009 631.00 | | 7 009 631.00 |
