| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 11 796 793.00 | 111 257.00 | 11 685 536.00 | 11 796 793.00 |
BJ TOTAL (I) | 15 270 293.00 | 311 257.00 | 14 959 036.00 | 15 270 293.00 |
BZ Other receivables | 119 084.00 | | 119 084.00 | 119 084.00 |
CF Cash and cash equivalents | 1 126 120.00 | | 1 126 120.00 | 1 126 120.00 |
CJ TOTAL (II) | 1 245 204.00 | | 1 245 204.00 | 1 245 204.00 |
CO Grand total (0 to V) | 16 515 498.00 | 311 257.00 | 16 204 241.00 | 16 515 498.00 |
CU Other investments | 3 473 500.00 | 200 000.00 | 3 273 500.00 | 3 473 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 496 500.00 | 2 496 500.00 | | 2 496 500.00 |
DD Legal reserve (1) | 28 859.00 | 26 420.00 | | 28 859.00 |
DH Retained earnings | 46 338.00 | -429 093.00 | | 46 338.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 319 900.00 | 477 870.00 | | 319 900.00 |
DL TOTAL (I) | 2 891 598.00 | 2 571 698.00 | | 2 891 598.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 872 965.00 | 13 979 311.00 | | 12 872 965.00 |
DX Trade payables and related accounts | 260 325.00 | 16 800.00 | | 260 325.00 |
DY Tax and social security liabilities | 179 351.00 | | | 179 351.00 |
EC TOTAL (IV) | 13 312 642.00 | 13 996 111.00 | | 13 312 642.00 |
EE Grand total (I to V) | 16 204 241.00 | 16 567 809.00 | | 16 204 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 762.00 | |
FX Taxes, duties, and similar payments | | | 144.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 17 906.00 | |
GG - OPERATING RESULT (I - II) | | | -17 906.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 967 975.00 | |
GP Total financial income (V) | | | 967 975.00 | |
GR Interest and similar expenses | | | 537 179.00 | |
GU Total financial expenses (VI) | | | 537 179.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 430 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 412 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 92 989.00 | 32 722.00 | | 92 989.00 |
HL TOTAL REVENUE (I + III + V + VII) | 967 975.00 | 1 173 459.00 | | 967 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 648 074.00 | 695 588.00 | | 648 074.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 319 900.00 | 477 870.00 | | 319 900.00 |
| |
| 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 | 14 996 936.00 | | 273 357.00 | 14 996 936.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 270 293.00 | |
I4 DECREASES Grand Total | | | 15 270 293.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 996 936.00 | | 273 357.00 | 14 996 936.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 1 112 570.00 | | | 1 112 570.00 |
7B Total provisions for depreciation | 311 257.00 | | | 311 257.00 |
7C Grand total | 311 257.00 | | | 311 257.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 12 872 965.00 | 927 865.00 | | 12 872 965.00 |
8B Suppliers and Related Accounts | 260 325.00 | 260 325.00 | | 260 325.00 |
8E Income Taxes | 179 351.00 | 179 351.00 | | 179 351.00 |
UL Receivables related to investments | 11 796 793.00 | 737 170.00 | | 11 796 793.00 |
VC Group and associates | 119 084.00 | | | 119 084.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 915 877.00 | 856 254.00 | 11 059 622.00 | 11 915 877.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 312 642.00 | 1 367 541.00 | | 13 312 642.00 |
