| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 28 739 259.00 | 27 163 746.00 | 1 575 513.00 | 28 739 259.00 |
BZ Other receivables | 42 076 858.00 | | 42 076 858.00 | 42 076 858.00 |
CF Cash and cash equivalents | 23 616.00 | | 23 616.00 | 23 616.00 |
CJ TOTAL (II) | 42 100 474.00 | | 42 100 474.00 | 42 100 474.00 |
CO Grand total (0 to V) | 70 839 733.00 | 27 163 746.00 | 43 675 987.00 | 70 839 733.00 |
CU Other investments | 28 739 259.00 | 27 163 746.00 | 1 575 513.00 | 28 739 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 397 500.00 | 39 397 500.00 | | 39 397 500.00 |
DD Legal reserve (1) | 3 939 750.00 | 3 939 750.00 | | 3 939 750.00 |
DH Retained earnings | -853 234.00 | | | -853 234.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 320 908.00 | -853 234.00 | | 320 908.00 |
DL TOTAL (I) | 42 804 925.00 | 42 484 017.00 | | 42 804 925.00 |
DP Provisions for Risks | 852 642.00 | 1 205 109.00 | | 852 642.00 |
DR TOTAL (IV) | 852 642.00 | 1 205 109.00 | | 852 642.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 952.00 | | |
DX Trade payables and related accounts | 18 420.00 | 11 160.00 | | 18 420.00 |
EC TOTAL (IV) | 18 420.00 | 12 112.00 | | 18 420.00 |
EE Grand total (I to V) | 43 675 987.00 | 43 701 237.00 | | 43 675 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 491.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GF Total Operating Expenses (II) | | | 31 559.00 | |
GG - OPERATING RESULT (I - II) | | | -31 559.00 | |
GP Total financial income (V) | | | 352 467.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 352 467.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 320 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 352 467.00 | | | 352 467.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 559.00 | 853 234.00 | | 31 559.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 320 908.00 | -853 234.00 | | 320 908.00 |
| |
| 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 | 28 739 259.00 | | | 28 739 259.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 739 259.00 | |
I4 DECREASES Grand Total | | | 28 739 259.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 739 259.00 | | | 28 739 259.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 27 163 746.00 | | | 27 163 746.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 205 109.00 | | 352 467.00 | 1 205 109.00 |
7B Total provisions for depreciation | 27 163 746.00 | | | 27 163 746.00 |
7C Grand total | 28 368 855.00 | | 352 467.00 | 28 368 855.00 |
UG - Financial | | | 352 467.00 | |
| |
| 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 | 18 420.00 | 18 420.00 | | 18 420.00 |
VB VAT | 6 340.00 | 6 340.00 | | 6 340.00 |
VC Group and associates | 42 070 518.00 | 42 070 518.00 | | 42 070 518.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 076 858.00 | 42 076 858.00 | | 42 076 858.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 420.00 | 18 420.00 | | 18 420.00 |
