| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 9 424 928.00 | 2 566 180.00 | 6 858 748.00 | 9 424 928.00 |
BJ TOTAL (I) | 48 660 633.00 | 8 748 614.00 | 39 912 019.00 | 48 660 633.00 |
BZ Other receivables | 273 749.00 | | 273 749.00 | 273 749.00 |
CH Prepaid expenses | 4 250.00 | | 4 250.00 | 4 250.00 |
CJ TOTAL (II) | 277 999.00 | | 277 999.00 | 277 999.00 |
CO Grand total (0 to V) | 48 938 632.00 | 8 748 614.00 | 40 190 017.00 | 48 938 632.00 |
CU Other investments | 39 235 705.00 | 6 182 434.00 | 33 053 271.00 | 39 235 705.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -3 632 924.00 | -2 845 854.00 | | -3 632 924.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 396 433.00 | -787 070.00 | | 2 396 433.00 |
DL TOTAL (I) | -1 192 491.00 | -3 588 924.00 | | -1 192 491.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 306 023.00 | 38 526 159.00 | | 41 306 023.00 |
DX Trade payables and related accounts | 76 485.00 | 35 004.00 | | 76 485.00 |
EC TOTAL (IV) | 41 382 508.00 | 38 561 162.00 | | 41 382 508.00 |
EE Grand total (I to V) | 40 190 017.00 | 34 972 239.00 | | 40 190 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 228 420.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 228 450.00 | |
GG - OPERATING RESULT (I - II) | | | -228 450.00 | |
GL Other interest and similar income | | | 9 798 426.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 9 798 426.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 348 718.00 | |
GR Interest and similar expenses | | | 129 961.00 | |
GU Total financial expenses (VI) | | | 4 478 679.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 319 747.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 091 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 13 500.00 | | |
HD Total exceptional income (VII) | | 13 500.00 | | |
HF Exceptional expenses on capital transactions | | 13 500.00 | | |
HH Total exceptional expenses (VIII) | | 13 500.00 | | |
HK Income tax | 2 694 864.00 | | | 2 694 864.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 798 426.00 | 735 502.00 | | 9 798 426.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 401 993.00 | 1 522 572.00 | | 7 401 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 396 433.00 | -787 070.00 | | 2 396 433.00 |
| |
| 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 | 39 318 261.00 | | 10 674 225.00 | 39 318 261.00 |
I3 DECREASES Total Financial Fixed Assets | 977 883.00 | 353 970.00 | 48 660 633.00 | 977 883.00 |
I4 DECREASES Grand Total | 977 883.00 | 353 970.00 | 48 660 633.00 | 977 883.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 318 261.00 | | 10 674 225.00 | 39 318 261.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 4 399 896.00 | 4 348 718.00 | | 4 399 896.00 |
7B Total provisions for depreciation | 4 399 896.00 | 4 348 718.00 | | 4 399 896.00 |
7C Grand total | 4 399 896.00 | 4 348 718.00 | | 4 399 896.00 |
UG - Financial | | 4 348 718.00 | | |
| |
| 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 | 38 611 159.00 | | | 38 611 159.00 |
8B Suppliers and Related Accounts | 76 485.00 | 76 485.00 | | 76 485.00 |
VC Group and associates | 273 749.00 | 273 749.00 | | 273 749.00 |
VI Group and Associates | 2 694 864.00 | 2 694 864.00 | | 2 694 864.00 |
VS Prepaid expenses | 4 250.00 | 4 250.00 | | 4 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 277 999.00 | 277 999.00 | | 277 999.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 382 508.00 | 2 771 349.00 | | 41 382 508.00 |
