| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 449 837.00 | | 449 837.00 | 449 837.00 |
BZ Other receivables | 9 316 285.00 | | 9 316 285.00 | 9 316 285.00 |
CF Cash and cash equivalents | 1 132 310.00 | | 1 132 310.00 | 1 132 310.00 |
CJ TOTAL (II) | 10 448 595.00 | | 10 448 595.00 | 10 448 595.00 |
CO Grand total (0 to V) | 10 898 432.00 | | 10 898 432.00 | 10 898 432.00 |
CU Other investments | 449 837.00 | | 449 837.00 | 449 837.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -187 182.00 | -12 640.00 | | -187 182.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 282 963.00 | -174 542.00 | | 4 282 963.00 |
DK Regulated provisions | 3 051.00 | 81.00 | | 3 051.00 |
DL TOTAL (I) | 4 108 833.00 | -177 100.00 | | 4 108 833.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 605 921.00 | 10 254 685.00 | | 5 605 921.00 |
DX Trade payables and related accounts | 10 344.00 | 10 841.00 | | 10 344.00 |
DY Tax and social security liabilities | 1 172 774.00 | 236 577.00 | | 1 172 774.00 |
EA Other liabilities | 561.00 | 567.00 | | 561.00 |
EC TOTAL (IV) | 6 789 599.00 | 10 502 671.00 | | 6 789 599.00 |
EE Grand total (I to V) | 10 898 432.00 | 10 325 570.00 | | 10 898 432.00 |
EG Accrued income and payables due within one year | 6 789 599.00 | 10 502 671.00 | | 6 789 599.00 |
EI Including equity loans | 5 605 921.00 | | | 5 605 921.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 106.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GF Total Operating Expenses (II) | | | 14 183.00 | |
GG - OPERATING RESULT (I - II) | | | -14 183.00 | |
GH Attributed profit or transferred loss (III) | | | 5 714 173.00 | |
GI Supported loss or transferred profit (IV) | | | 7 460.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 112 677.00 | |
GL Other interest and similar income | | | 2 636.00 | |
GP Total financial income (V) | | | 115 312.00 | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 111 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 191.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 696 720.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 714.00 | | | 714.00 |
HB Exceptional income from capital transactions | | 1 999.00 | | |
HD Total exceptional income (VII) | 714.00 | 1 999.00 | | 714.00 |
HF Exceptional expenses on capital transactions | 16 998.00 | 1 999.00 | | 16 998.00 |
HH Total exceptional expenses (VIII) | 19 968.00 | 2 080.00 | | 19 968.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 255.00 | -81.00 | | -19 255.00 |
HK Income tax | 1 394 502.00 | 221 727.00 | | 1 394 502.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 830 199.00 | 176 476.00 | | 5 830 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 547 235.00 | 351 018.00 | | 1 547 235.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 282 963.00 | -174 542.00 | | 4 282 963.00 |
| |
| 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 | 469 835.00 | | | 469 835.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 998.00 | 449 837.00 | |
I4 DECREASES Grand Total | | 19 998.00 | 449 837.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 469 835.00 | | | 469 835.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 81.00 | 2 970.00 | | 81.00 |
7C Grand total | 81.00 | 2 970.00 | | 81.00 |
UJ - Exceptional | | 2 970.00 | | |
| |
| 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 | 5 605 921.00 | 5 605 921.00 | | 5 605 921.00 |
8B Suppliers and Related Accounts | 10 344.00 | 10 344.00 | | 10 344.00 |
8E Income Taxes | 1 172 774.00 | 1 172 774.00 | | 1 172 774.00 |
8K Other liabilities (including liabilities related to repo transactions) | 561.00 | 561.00 | | 561.00 |
VB VAT | 6 337.00 | 6 337.00 | | 6 337.00 |
VC Group and associates | 9 309 948.00 | 9 309 948.00 | | 9 309 948.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 316 285.00 | 9 316 285.00 | | 9 316 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 789 599.00 | 6 789 599.00 | | 6 789 599.00 |
