| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 17 637 240.00 | | 17 637 240.00 | 17 637 240.00 |
BZ Other receivables | 32 541 564.00 | | 32 541 564.00 | 32 541 564.00 |
CF Cash and cash equivalents | 22 565.00 | | 22 565.00 | 22 565.00 |
CJ TOTAL (II) | 32 564 129.00 | | 32 564 129.00 | 32 564 129.00 |
CO Grand total (0 to V) | 50 201 369.00 | | 50 201 369.00 | 50 201 369.00 |
CU Other investments | 17 637 240.00 | | 17 637 240.00 | 17 637 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 167 720.00 | 16 167 720.00 | | 16 167 720.00 |
DD Legal reserve (1) | 473 165.00 | 14 437.00 | | 473 165.00 |
DH Retained earnings | 508 600.00 | 5 804 792.00 | | 508 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 411 372.00 | 9 174 560.00 | | 4 411 372.00 |
DL TOTAL (I) | 21 560 857.00 | 31 161 509.00 | | 21 560 857.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 629 232.00 | 34 793 487.00 | | 28 629 232.00 |
DX Trade payables and related accounts | 11 280.00 | 11 897.00 | | 11 280.00 |
EC TOTAL (IV) | 28 640 512.00 | 34 805 384.00 | | 28 640 512.00 |
EE Grand total (I to V) | 50 201 369.00 | 65 966 893.00 | | 50 201 369.00 |
EG Accrued income and payables due within one year | 28 640 512.00 | 10 063 123.00 | | 28 640 512.00 |
EI Including equity loans | 28 629 232.00 | | | 28 629 232.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 436.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 17 436.00 | |
GG - OPERATING RESULT (I - II) | | | -17 436.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 726 374.00 | |
GP Total financial income (V) | | | 4 726 374.00 | |
GR Interest and similar expenses | | | 297 566.00 | |
GU Total financial expenses (VI) | | | 297 566.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 428 808.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 411 372.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 726 374.00 | 9 469 671.00 | | 4 726 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 315 003.00 | 295 111.00 | | 315 003.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 411 372.00 | 9 174 560.00 | | 4 411 372.00 |
| |
| 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 | 17 637 240.00 | | | 17 637 240.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 637 240.00 | |
I4 DECREASES Grand Total | | | 17 637 240.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 637 240.00 | | | 17 637 240.00 |
| |
| 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 | 11 280.00 | 11 280.00 | | 11 280.00 |
VC Group and associates | 32 541 564.00 | 32 541 564.00 | | 32 541 564.00 |
VI Group and Associates | 28 629 232.00 | 28 629 232.00 | | 28 629 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 541 564.00 | 32 541 564.00 | | 32 541 564.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 640 512.00 | 28 640 512.00 | | 28 640 512.00 |
