| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 200 000.00 | 76 956.00 | 123 044.00 | 200 000.00 |
BJ TOTAL (I) | 6 215 570.00 | 76 956.00 | 6 138 615.00 | 6 215 570.00 |
BZ Other receivables | 18 377 428.00 | | 18 377 428.00 | 18 377 428.00 |
CF Cash and cash equivalents | 2 417 958.00 | | 2 417 958.00 | 2 417 958.00 |
CH Prepaid expenses | 158.00 | | 158.00 | 158.00 |
CJ TOTAL (II) | 20 795 544.00 | | 20 795 544.00 | 20 795 544.00 |
CO Grand total (0 to V) | 27 011 115.00 | 76 956.00 | 26 934 159.00 | 27 011 115.00 |
CU Other investments | 6 015 570.00 | | 6 015 570.00 | 6 015 570.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 080.00 | 40 080.00 | | 40 080.00 |
DB Share, merger, contribution premiums, etc. | 2 771 715.00 | 2 771 715.00 | | 2 771 715.00 |
DD Legal reserve (1) | 4 008.00 | 4 008.00 | | 4 008.00 |
DG Other reserves | 5 883 370.00 | 5 798 623.00 | | 5 883 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 807 995.00 | 1 084 748.00 | | 16 807 995.00 |
DL TOTAL (I) | 25 507 168.00 | 9 699 173.00 | | 25 507 168.00 |
DP Provisions for Risks | | 400 000.00 | | |
DR TOTAL (IV) | | 400 000.00 | | |
DX Trade payables and related accounts | 3 120.00 | | | 3 120.00 |
DY Tax and social security liabilities | 1 418 371.00 | | | 1 418 371.00 |
EA Other liabilities | 5 500.00 | 5 500.00 | | 5 500.00 |
EC TOTAL (IV) | 1 426 991.00 | 5 500.00 | | 1 426 991.00 |
EE Grand total (I to V) | 26 934 159.00 | 10 104 673.00 | | 26 934 159.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 074.00 | | 14 074.00 | 14 074.00 |
FJ Net sales | 14 074.00 | | 14 074.00 | 14 074.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 14 074.00 | |
FW Other purchases and external expenses | | | 46 125.00 | |
FX Taxes, duties, and similar payments | | | 2 095.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 000.00 | |
GF Total Operating Expenses (II) | | | 56 220.00 | |
GG - OPERATING RESULT (I - II) | | | -42 147.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 000 000.00 | |
GP Total financial income (V) | | | 17 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 957 854.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 400 000.00 | | | 400 000.00 |
HD Total exceptional income (VII) | 400 000.00 | | | 400 000.00 |
HE Exceptional expenses on management operations | 508 916.00 | | | 508 916.00 |
HG Exceptional depreciation and provisions | | 400 000.00 | | |
HH Total exceptional expenses (VIII) | 508 916.00 | 400 000.00 | | 508 916.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -108 916.00 | -400 000.00 | | -108 916.00 |
HK Income tax | 40 943.00 | -629.00 | | 40 943.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 414 074.00 | 1 514 706.00 | | 17 414 074.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 606 079.00 | 429 958.00 | | 606 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 807 995.00 | 1 084 748.00 | | 16 807 995.00 |
| |
| 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 | 6 201 933.00 | | 13 637.00 | 6 201 933.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 015 570.00 | |
I4 DECREASES Grand Total | | | 6 215 570.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 200 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 200 000.00 | | | 200 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 001 933.00 | | 13 637.00 | 6 001 933.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 956.00 | 8 000.00 | | 68 956.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 68 956.00 | 8 000.00 | | 68 956.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 400 000.00 | | 400 000.00 | 400 000.00 |
7C Grand total | 400 000.00 | | 400 000.00 | 400 000.00 |
UJ - Exceptional | | | 400 000.00 | |
| |
| 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 | 3 120.00 | 3 120.00 | | 3 120.00 |
8E Income Taxes | 1 418 371.00 | 1 418 371.00 | | 1 418 371.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 500.00 | 5 500.00 | | 5 500.00 |
VC Group and associates | 18 377 428.00 | 18 377 428.00 | | 18 377 428.00 |
VS Prepaid expenses | 158.00 | 158.00 | | 158.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 377 586.00 | 18 377 586.00 | | 18 377 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 426 991.00 | 1 426 991.00 | | 1 426 991.00 |
