| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 32 657 472.00 | | 32 657 472.00 | 32 657 472.00 |
BJ TOTAL (I) | 32 657 472.00 | | 32 657 472.00 | 32 657 472.00 |
BZ Other receivables | 1 582 620.00 | | 1 582 620.00 | 1 582 620.00 |
CJ TOTAL (II) | 1 582 620.00 | | 1 582 620.00 | 1 582 620.00 |
CO Grand total (0 to V) | 34 240 093.00 | | 34 240 093.00 | 34 240 093.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 035 943.00 | 30 035 843.00 | | 30 035 943.00 |
DB Share, merger, contribution premiums, etc. | 299 711.00 | 299 711.00 | | 299 711.00 |
DD Legal reserve (1) | 3 003 594.00 | 3 003 694.00 | | 3 003 594.00 |
DH Retained earnings | 769 480.00 | 5 439.00 | | 769 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 609.00 | 37 910 132.00 | | 127 609.00 |
DL TOTAL (I) | 34 236 337.00 | 71 254 818.00 | | 34 236 337.00 |
DU Loans and Debts from Credit Institutions (3) | 1.00 | 1.00 | | 1.00 |
DX Trade payables and related accounts | 3 600.00 | 7 326.00 | | 3 600.00 |
EA Other liabilities | 155.00 | 130.00 | | 155.00 |
EC TOTAL (IV) | 3 756.00 | 7 455.00 | | 3 756.00 |
EE Grand total (I to V) | 34 240 093.00 | 71 262 274.00 | | 34 240 093.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 103.00 | |
FX Taxes, duties, and similar payments | | | 2 930.00 | |
GE Other Expenses | | | 17 861.00 | |
GF Total Operating Expenses (II) | | | 24 893.00 | |
GG - OPERATING RESULT (I - II) | | | -24 893.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 152 503.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 152 503.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 152 503.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 609.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 628 078.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 152 503.00 | 38 581 672.00 | | 152 503.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 894.00 | 671 541.00 | | 24 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 609.00 | 37 910 132.00 | | 127 609.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
UP Loans | 15 000 000.00 | 15 000 000.00 | | 15 000 000.00 |
VC Group and associates | 954 205.00 | 954 205.00 | | 954 205.00 |
VG Loans with a maturity of up to one year at origin | 1.00 | 1.00 | | 1.00 |
VI Group and Associates | 155.00 | 155.00 | | 155.00 |
VM Income taxes | 628 079.00 | 628 079.00 | | 628 079.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 336.00 | 336.00 | | 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 582 620.00 | 16 582 620.00 | | 16 582 620.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 756.00 | 3 756.00 | | 3 756.00 |
