| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 63 589 455.00 | | 63 589 455.00 | 63 589 455.00 |
BZ Other receivables | 1 162 903.00 | | 1 162 903.00 | 1 162 903.00 |
CF Cash and cash equivalents | 3 742.00 | | 3 742.00 | 3 742.00 |
CJ TOTAL (II) | 1 166 644.00 | | 1 166 644.00 | 1 166 644.00 |
CO Grand total (0 to V) | 64 756 099.00 | | 64 756 099.00 | 64 756 099.00 |
CU Other investments | 63 588 955.00 | | 63 588 955.00 | 63 588 955.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 63 689 594.00 | 63 689 594.00 | | 63 689 594.00 |
DD Legal reserve (1) | 141 936.00 | 56 269.00 | | 141 936.00 |
DH Retained earnings | 30 019.00 | 2 345.00 | | 30 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 873 520.00 | 1 713 342.00 | | 873 520.00 |
DL TOTAL (I) | 64 735 069.00 | 65 461 549.00 | | 64 735 069.00 |
DX Trade payables and related accounts | 7 008.00 | 4 791.00 | | 7 008.00 |
DY Tax and social security liabilities | 101.00 | 101.00 | | 101.00 |
EA Other liabilities | 13 922.00 | 11 264.00 | | 13 922.00 |
EC TOTAL (IV) | 21 030.00 | 16 156.00 | | 21 030.00 |
EE Grand total (I to V) | 64 756 099.00 | 65 477 705.00 | | 64 756 099.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 19 157.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 19 286.00 | |
GG - OPERATING RESULT (I - II) | | | -19 285.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 900 000.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 900 008.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 900 007.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 880 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 202.00 | 4 728.00 | | 7 202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 900 009.00 | 1 786 950.00 | | 900 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 488.00 | 73 608.00 | | 26 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 873 520.00 | 1 713 342.00 | | 873 520.00 |
| |
| 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 | 63 589 455.00 | | | 63 589 455.00 |
I3 DECREASES Total Financial Fixed Assets | | | 63 589 455.00 | |
I4 DECREASES Grand Total | | | 63 589 455.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 63 589 455.00 | | | 63 589 455.00 |
| |
| 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 | 7 008.00 | 7 008.00 | | 7 008.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 720.00 | 6 720.00 | | 6 720.00 |
VC Group and associates | 1 162 903.00 | 1 162 903.00 | | 1 162 903.00 |
VI Group and Associates | 7 202.00 | 7 202.00 | | 7 202.00 |
VQ Other Taxes, Duties, and Similar Debts | 101.00 | 101.00 | | 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 162 903.00 | 1 162 903.00 | | 1 162 903.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 030.00 | 21 030.00 | | 21 030.00 |
