| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 745.00 | 1 745.00 | | 1 745.00 |
BJ TOTAL (I) | 61 150 225.00 | 1 745.00 | 61 148 480.00 | 61 150 225.00 |
BX Customers and related accounts | 42 420.00 | | 42 420.00 | 42 420.00 |
BZ Other receivables | 51 396.00 | | 51 396.00 | 51 396.00 |
CF Cash and cash equivalents | 1 528 740.00 | | 1 528 740.00 | 1 528 740.00 |
CJ TOTAL (II) | 1 622 556.00 | | 1 622 556.00 | 1 622 556.00 |
CO Grand total (0 to V) | 62 772 782.00 | 1 745.00 | 62 771 037.00 | 62 772 782.00 |
CU Other investments | 61 148 480.00 | | 61 148 480.00 | 61 148 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 200 000.00 | 23 200 000.00 | | 23 200 000.00 |
DD Legal reserve (1) | 187 104.00 | 173 144.00 | | 187 104.00 |
DH Retained earnings | 817 361.00 | 1 201 730.00 | | 817 361.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 124 586.00 | 279 191.00 | | 1 124 586.00 |
DL TOTAL (I) | 25 329 051.00 | 24 854 065.00 | | 25 329 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 186 948.00 | 38 014 481.00 | | 36 186 948.00 |
DX Trade payables and related accounts | 35 650.00 | 98 037.00 | | 35 650.00 |
DY Tax and social security liabilities | 671 152.00 | 656 490.00 | | 671 152.00 |
EA Other liabilities | 548 234.00 | 548 234.00 | | 548 234.00 |
EC TOTAL (IV) | 37 441 985.00 | 39 317 242.00 | | 37 441 985.00 |
EE Grand total (I to V) | 62 771 037.00 | 64 171 308.00 | | 62 771 037.00 |
EG Accrued income and payables due within one year | 37 441 985.00 | 1 302 761.00 | | 37 441 985.00 |
EI Including equity loans | 36 186 948.00 | | | 36 186 948.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FO Operating subsidies | | | 729.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 735.00 | |
FW Other purchases and external expenses | | | 90 765.00 | |
FX Taxes, duties, and similar payments | | | 11 927.00 | |
FY Salaries and Wages | | | 93 800.00 | |
FZ Social Security Contributions | | | 41 143.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 581.00 | |
GF Total Operating Expenses (II) | | | 238 218.00 | |
GG - OPERATING RESULT (I - II) | | | -237 483.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 822 800.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 1 822 803.00 | |
GR Interest and similar expenses | | | 687 130.00 | |
GU Total financial expenses (VI) | | | 687 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 135 673.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 898 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 404 205.00 | | |
HH Total exceptional expenses (VIII) | | 1 404 205.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 404 205.00 | | |
HK Income tax | -226 396.00 | -806 192.00 | | -226 396.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 823 538.00 | 2 125 855.00 | | 1 823 538.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 698 952.00 | 1 846 664.00 | | 698 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 124 586.00 | 279 191.00 | | 1 124 586.00 |
| |
| 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 | 61 150 225.00 | | | 61 150 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61 148 480.00 | |
I4 DECREASES Grand Total | | | 61 150 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 745.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 745.00 | | | 1 745.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 148 480.00 | | | 61 148 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 163.00 | 582.00 | | 1 163.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 163.00 | 582.00 | | 1 163.00 |
| |
| 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 | 35 650.00 | 35 650.00 | | 35 650.00 |
8K Other liabilities (including liabilities related to repo transactions) | 548 234.00 | 548 234.00 | | 548 234.00 |
UX Other trade receivables | 42 420.00 | 42 420.00 | | 42 420.00 |
VI Group and Associates | 36 791 153.00 | 36 791 153.00 | | 36 791 153.00 |
VM Income taxes | 51 396.00 | 51 396.00 | | 51 396.00 |
VQ Other Taxes, Duties, and Similar Debts | 66 948.00 | 66 948.00 | | 66 948.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 816.00 | 93 816.00 | | 93 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 441 985.00 | 37 441 985.00 | | 37 441 985.00 |
