| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 20 877 275.00 | | 20 877 275.00 | 20 877 275.00 |
BZ Other receivables | 8 131 188.00 | | 8 131 188.00 | 8 131 188.00 |
CF Cash and cash equivalents | 2 033 212.00 | | 2 033 212.00 | 2 033 212.00 |
CJ TOTAL (II) | 10 164 400.00 | | 10 164 400.00 | 10 164 400.00 |
CO Grand total (0 to V) | 31 041 675.00 | | 31 041 675.00 | 31 041 675.00 |
CU Other investments | 20 877 275.00 | | 20 877 275.00 | 20 877 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 110 000.00 | 100 000.00 | | 110 000.00 |
DH Retained earnings | -35 216 440.00 | 264 221.00 | | -35 216 440.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 370 394.00 | 1 614 589.00 | | 38 370 394.00 |
DL TOTAL (I) | 3 264 954.00 | 1 979 810.00 | | 3 264 954.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 684 947.00 | 26 578 154.00 | | 27 684 947.00 |
DX Trade payables and related accounts | 22 411.00 | 39 611.00 | | 22 411.00 |
DY Tax and social security liabilities | 69 363.00 | 99 201.00 | | 69 363.00 |
EA Other liabilities | 1.00 | 318 728.00 | | 1.00 |
EC TOTAL (IV) | 27 776 721.00 | 27 035 693.00 | | 27 776 721.00 |
EE Grand total (I to V) | 31 041 675.00 | 29 015 503.00 | | 31 041 675.00 |
EG Accrued income and payables due within one year | 27 776 721.00 | 457 540.00 | | 27 776 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 45 028.00 | |
FX Taxes, duties, and similar payments | | | 177.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 45 204.00 | |
GG - OPERATING RESULT (I - II) | | | -45 204.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 793 911.00 | |
GL Other interest and similar income | | | 102 225.00 | |
GP Total financial income (V) | | | 38 896 136.00 | |
GR Interest and similar expenses | | | 404 473.00 | |
GU Total financial expenses (VI) | | | 404 473.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 491 663.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 446 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 220 055.00 | | |
HD Total exceptional income (VII) | | 1 220 055.00 | | |
HE Exceptional expenses on management operations | | 619 582.00 | | |
HF Exceptional expenses on capital transactions | | 81 166.00 | | |
HH Total exceptional expenses (VIII) | | 1 600 748.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -380 693.00 | | |
HK Income tax | 76 064.00 | 126 005.00 | | 76 064.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 896 136.00 | 4 291 028.00 | | 38 896 136.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 525 742.00 | 2 676 439.00 | | 525 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 370 394.00 | 1 614 589.00 | | 38 370 394.00 |
| |
| 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 | 20 877 275.00 | | | 20 877 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 877 275.00 | |
I4 DECREASES Grand Total | | | 20 877 275.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 877 275.00 | | | 20 877 275.00 |
| |
| 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 | 22 411.00 | 22 411.00 | | 22 411.00 |
8E Income Taxes | 69 363.00 | 69 363.00 | | 69 363.00 |
VB VAT | 1 656.00 | 116 561.00 | | 1 656.00 |
VC Group and associates | 8 129 532.00 | 8 129 532.00 | | 8 129 532.00 |
VI Group and Associates | 27 684 947.00 | 27 684 947.00 | | 27 684 947.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 131 188.00 | 8 131 188.00 | | 8 131 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 776 721.00 | 27 776 721.00 | | 27 776 721.00 |
