| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 914 939.00 | | 914 939.00 | 914 939.00 |
BJ TOTAL (I) | 15 819 470.00 | | 15 819 470.00 | 15 819 470.00 |
BZ Other receivables | 6 504 994.00 | | 6 504 994.00 | 6 504 994.00 |
CF Cash and cash equivalents | 6 286 769.00 | | 6 286 769.00 | 6 286 769.00 |
CJ TOTAL (II) | 12 791 763.00 | | 12 791 763.00 | 12 791 763.00 |
CO Grand total (0 to V) | 28 611 233.00 | | 28 611 233.00 | 28 611 233.00 |
CU Other investments | 14 904 531.00 | | 14 904 531.00 | 14 904 531.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DB Share, merger, contribution premiums, etc. | | 394 883.00 | | |
DD Legal reserve (1) | 200 000.00 | 200 000.00 | | 200 000.00 |
DG Other reserves | 412 575.00 | 23 938 640.00 | | 412 575.00 |
DH Retained earnings | | -170 017.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 961 640.00 | -2 250 930.00 | | 15 961 640.00 |
DL TOTAL (I) | 18 574 215.00 | 24 112 575.00 | | 18 574 215.00 |
DU Loans and Debts from Credit Institutions (3) | 7 885.00 | 920.00 | | 7 885.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 405 850.00 | 26 334 524.00 | | 9 405 850.00 |
DX Trade payables and related accounts | 2 520.00 | 2 400.00 | | 2 520.00 |
DY Tax and social security liabilities | 620 764.00 | | | 620 764.00 |
EC TOTAL (IV) | 10 037 019.00 | 26 337 844.00 | | 10 037 019.00 |
EE Grand total (I to V) | 28 611 233.00 | 50 450 419.00 | | 28 611 233.00 |
EG Accrued income and payables due within one year | 10 037 019.00 | 26 337 844.00 | | 10 037 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 383.00 | |
FX Taxes, duties, and similar payments | | | 217.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 601.00 | |
GG - OPERATING RESULT (I - II) | | | -5 601.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 250 000.00 | |
GL Other interest and similar income | | | 30 059.00 | |
GP Total financial income (V) | | | 16 280 059.00 | |
GR Interest and similar expenses | | | 36 651.00 | |
GU Total financial expenses (VI) | | | 36 651.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 243 408.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 237 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 3 000 000.00 | | |
HH Total exceptional expenses (VIII) | | 3 000 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 000 000.00 | | |
HK Income tax | 276 167.00 | -744 737.00 | | 276 167.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 280 059.00 | 13 340.00 | | 16 280 059.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 318 419.00 | 2 264 271.00 | | 318 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 961 640.00 | -2 250 930.00 | | 15 961 640.00 |
| |
| 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 | 19 104 839.00 | | | 19 104 839.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 819 470.00 | |
I4 DECREASES Grand Total | | | 15 819 470.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 104 839.00 | | | 19 104 839.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 914 939.00 | 914 939.00 | | 914 939.00 |
VC Group and associates | 6 504 994.00 | | | 6 504 994.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 419 933.00 | 7 419 933.00 | | 7 419 933.00 |
