| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 116 815 669.00 | | 116 815 669.00 | 116 815 669.00 |
BZ Other receivables | 31 217.00 | | 31 217.00 | 31 217.00 |
CJ TOTAL (II) | 31 217.00 | | 31 217.00 | 31 217.00 |
CO Grand total (0 to V) | 116 846 886.00 | | 116 846 886.00 | 116 846 886.00 |
CU Other investments | 116 815 669.00 | | 116 815 669.00 | 116 815 669.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 632 369.00 | 56 632 369.00 | | 56 632 369.00 |
DB Share, merger, contribution premiums, etc. | 23 827 853.00 | 23 827 853.00 | | 23 827 853.00 |
DD Legal reserve (1) | 4 679 423.00 | 4 438 861.00 | | 4 679 423.00 |
DH Retained earnings | 7 866 212.00 | 3 295 535.00 | | 7 866 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 048 009.00 | 4 811 238.00 | | 16 048 009.00 |
DL TOTAL (I) | 109 053 866.00 | 93 005 856.00 | | 109 053 866.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 790 872.00 | 28 763 346.00 | | 7 790 872.00 |
DX Trade payables and related accounts | 2 148.00 | 2 100.00 | | 2 148.00 |
EC TOTAL (IV) | 7 793 020.00 | 28 765 446.00 | | 7 793 020.00 |
EE Grand total (I to V) | 116 846 886.00 | 121 771 303.00 | | 116 846 886.00 |
EI Including equity loans | 7 790 872.00 | | | 7 790 872.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 262.00 | |
FX Taxes, duties, and similar payments | | | 563.00 | |
GE Other Expenses | | | 111 360.00 | |
GF Total Operating Expenses (II) | | | 131 185.00 | |
GG - OPERATING RESULT (I - II) | | | -131 185.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 971 713.00 | |
GP Total financial income (V) | | | 15 971 713.00 | |
GR Interest and similar expenses | | | 1 689.00 | |
GU Total financial expenses (VI) | | | 1 689.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 970 025.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 838 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 416 700.00 | 545 020.00 | | 416 700.00 |
HD Total exceptional income (VII) | 416 700.00 | 545 020.00 | | 416 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 416 700.00 | 545 020.00 | | 416 700.00 |
HK Income tax | 207 531.00 | 25 037.00 | | 207 531.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 388 414.00 | 4 948 644.00 | | 16 388 414.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 340 404.00 | 137 406.00 | | 340 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 048 009.00 | 4 811 238.00 | | 16 048 009.00 |
| |
| 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 | 2 148.00 | 2 148.00 | | 2 148.00 |
VC Group and associates | 31 217.00 | 31 217.00 | | 31 217.00 |
VI Group and Associates | 7 790 872.00 | 7 790 872.00 | | 7 790 872.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 217.00 | 31 217.00 | | 31 217.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 793 020.00 | 7 793 020.00 | 1.00 | 7 793 020.00 |
