| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 19 273 772.00 | | 19 273 772.00 | 19 273 772.00 |
BJ TOTAL (I) | 50 373 310.00 | | 50 373 310.00 | 50 373 310.00 |
BZ Other receivables | 106 834 989.00 | | 106 834 989.00 | 106 834 989.00 |
CF Cash and cash equivalents | 10 770.00 | | 10 770.00 | 10 770.00 |
CJ TOTAL (II) | 106 845 759.00 | | 106 845 759.00 | 106 845 759.00 |
CO Grand total (0 to V) | 157 219 070.00 | | 157 219 070.00 | 157 219 070.00 |
CU Other investments | 31 099 538.00 | | 31 099 538.00 | 31 099 538.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 000 000.00 | 46 000 000.00 | | 46 000 000.00 |
DD Legal reserve (1) | 4 600 000.00 | 4 428 245.00 | | 4 600 000.00 |
DH Retained earnings | 83 667 878.00 | 74 016 658.00 | | 83 667 878.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 198 168.00 | 17 182 974.00 | | 9 198 168.00 |
DL TOTAL (I) | 143 466 047.00 | 141 627 878.00 | | 143 466 047.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 747 712.00 | | | 3 747 712.00 |
DX Trade payables and related accounts | 795 072.00 | 803 506.00 | | 795 072.00 |
DY Tax and social security liabilities | | 241 796.00 | | |
EA Other liabilities | 9 210 238.00 | 10 120 000.00 | | 9 210 238.00 |
EC TOTAL (IV) | 13 753 023.00 | 11 165 302.00 | | 13 753 023.00 |
EE Grand total (I to V) | 157 219 070.00 | 152 793 181.00 | | 157 219 070.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 44 750.00 | |
FX Taxes, duties, and similar payments | | | 8 898.00 | |
GF Total Operating Expenses (II) | | | 53 648.00 | |
GG - OPERATING RESULT (I - II) | | | -53 648.00 | |
GK Income from other securities and fixed asset receivables | | | 8 335 897.00 | |
GL Other interest and similar income | | | 1 505 963.00 | |
GP Total financial income (V) | | | 9 841 861.00 | |
GR Interest and similar expenses | | | 87 617.00 | |
GU Total financial expenses (VI) | | | 87 617.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 754 243.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 700 594.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 7 000 000.00 | | |
HD Total exceptional income (VII) | | 7 000 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 7 000 000.00 | | |
HK Income tax | -502 426.00 | -1 750 855.00 | | -502 426.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -9 198 168.00 | -17 182 974.00 | | -9 198 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 198 168.00 | 17 182 974.00 | | 9 198 168.00 |
| |
| 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 | 795 072.00 | 795 072.00 | | 795 072.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 210 238.00 | 9 210 238.00 | | 9 210 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106 772 616.00 | 106 772 616.00 | | 106 772 616.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 005 310.00 | 10 005 310.00 | | 10 005 310.00 |
