| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 811 800.00 | | 11 811 800.00 | 11 811 800.00 |
BZ Other receivables | 108 682 745.00 | | 108 682 745.00 | 108 682 745.00 |
CF Cash and cash equivalents | 1 293 725.00 | | 1 293 725.00 | 1 293 725.00 |
CJ TOTAL (II) | 109 976 470.00 | | 109 976 470.00 | 109 976 470.00 |
CO Grand total (0 to V) | 121 788 270.00 | | 121 788 270.00 | 121 788 270.00 |
CU Other investments | 11 811 800.00 | | 11 811 800.00 | 11 811 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 1 123 707.00 | 1 123 707.00 | | 1 123 707.00 |
DH Retained earnings | 109 190 728.00 | 109 086 027.00 | | 109 190 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 545 930.00 | 104 701.00 | | 1 545 930.00 |
DL TOTAL (I) | 112 960 365.00 | 111 414 435.00 | | 112 960 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 787 686.00 | 9 133 586.00 | | 8 787 686.00 |
DX Trade payables and related accounts | 40 219.00 | 42 271.00 | | 40 219.00 |
EC TOTAL (IV) | 8 827 905.00 | 9 175 857.00 | | 8 827 905.00 |
EE Grand total (I to V) | 121 788 270.00 | 120 590 292.00 | | 121 788 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 30 201.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GF Total Operating Expenses (II) | | | 30 347.00 | |
GG - OPERATING RESULT (I - II) | | | -30 347.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 679 779.00 | |
GL Other interest and similar income | | | 2 616.00 | |
GP Total financial income (V) | | | 1 682 394.00 | |
GR Interest and similar expenses | | | 17 246.00 | |
GU Total financial expenses (VI) | | | 17 246.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 665 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 634 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 88 872.00 | | | 88 872.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 682 394.00 | 152 575.00 | | 1 682 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 465.00 | 47 873.00 | | 136 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 545 930.00 | 104 701.00 | | 1 545 930.00 |
| |
| 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 | 11 811 800.00 | | | 11 811 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 811 800.00 | |
I4 DECREASES Grand Total | | | 11 811 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 811 800.00 | | | 11 811 800.00 |
| |
| 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 | 8 787 686.00 | 386 555.00 | | 8 787 686.00 |
8B Suppliers and Related Accounts | 40 219.00 | 40 219.00 | | 40 219.00 |
VI Group and Associates | 8 827 905.00 | 426 774.00 | | 8 827 905.00 |
VP Miscellaneous | 108 682 745.00 | 1 816 703.00 | 106 866 042.00 | 108 682 745.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 682 745.00 | 1 816 703.00 | 106 866 042.00 | 108 682 745.00 |
