| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 981 190 791.00 | | 981 190 791.00 | 981 190 791.00 |
BZ Other receivables | 206 914.00 | | 206 914.00 | 206 914.00 |
CJ TOTAL (II) | 206 914.00 | | 206 914.00 | 206 914.00 |
CO Grand total (0 to V) | 981 397 705.00 | | 981 397 705.00 | 981 397 705.00 |
CU Other investments | 981 190 791.00 | | 981 190 791.00 | 981 190 791.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 485 002.00 | 6 485 002.00 | | 6 485 002.00 |
DB Share, merger, contribution premiums, etc. | 488 200 262.00 | 488 200 262.00 | | 488 200 262.00 |
DD Legal reserve (1) | 648 500.00 | 648 500.00 | | 648 500.00 |
DH Retained earnings | 16 840 699.00 | 615 400.00 | | 16 840 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 566 763.00 | 16 225 298.00 | | 28 566 763.00 |
DL TOTAL (I) | 540 741 226.00 | 512 174 463.00 | | 540 741 226.00 |
DV Miscellaneous Loans and Financial Debts (4) | 440 654 379.00 | 469 271 548.00 | | 440 654 379.00 |
DX Trade payables and related accounts | 2 100.00 | 3 174.00 | | 2 100.00 |
EC TOTAL (IV) | 440 656 479.00 | 469 274 722.00 | | 440 656 479.00 |
EE Grand total (I to V) | 981 397 705.00 | 981 449 185.00 | | 981 397 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 776.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 108 120.00 | |
GF Total Operating Expenses (II) | | | 110 896.00 | |
GG - OPERATING RESULT (I - II) | | | -110 896.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 046 030.00 | |
GP Total financial income (V) | | | 30 046 030.00 | |
GR Interest and similar expenses | | | 1 356 853.00 | |
GU Total financial expenses (VI) | | | 1 356 853.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 689 177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 578 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 518.00 | 176 432.00 | | 11 518.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 046 030.00 | 16 648 882.00 | | 30 046 030.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 479 267.00 | 423 584.00 | | 1 479 267.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 566 763.00 | 16 225 298.00 | | 28 566 763.00 |
| |
| 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 | 981 190 791.00 | | | 981 190 791.00 |
I3 DECREASES Total Financial Fixed Assets | | | 981 190 791.00 | |
I4 DECREASES Grand Total | | | 981 190 791.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 981 190 791.00 | | | 981 190 791.00 |
| |
| 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 | 2 100.00 | 2 100.00 | | 2 100.00 |
VC Group and associates | 206 914.00 | | | 206 914.00 |
VI Group and Associates | 440 654 379.00 | 440 654 379.00 | | 440 654 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 206 914.00 | 206 914.00 | | 206 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 440 656 479.00 | 440 656 479.00 | | 440 656 479.00 |
