| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 19 755 621.00 | | 19 755 621.00 | 19 755 621.00 |
BZ Other receivables | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
CF Cash and cash equivalents | 275 093.00 | | 275 093.00 | 275 093.00 |
CJ TOTAL (II) | 1 475 093.00 | | 1 475 093.00 | 1 475 093.00 |
CO Grand total (0 to V) | 21 230 715.00 | | 21 230 715.00 | 21 230 715.00 |
CU Other investments | 19 755 621.00 | | 19 755 621.00 | 19 755 621.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 942 440.00 | 2 942 440.00 | | 2 942 440.00 |
DB Share, merger, contribution premiums, etc. | 15 415 223.00 | 15 415 223.00 | | 15 415 223.00 |
DD Legal reserve (1) | 174 860.00 | 120 648.00 | | 174 860.00 |
DH Retained earnings | | 26 650.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 727.00 | 1 084 235.00 | | -4 727.00 |
DJ Investment subsidies | | -1 030 833.00 | | |
DK Regulated provisions | 539 701.00 | 410 102.00 | | 539 701.00 |
DL TOTAL (I) | 19 067 498.00 | 18 968 467.00 | | 19 067 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 153 041.00 | 953 256.00 | | 2 153 041.00 |
DX Trade payables and related accounts | 10 176.00 | 13 584.00 | | 10 176.00 |
EC TOTAL (IV) | 2 163 217.00 | 966 840.00 | | 2 163 217.00 |
EE Grand total (I to V) | 21 230 715.00 | 19 935 307.00 | | 21 230 715.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 866.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 10 866.00 | |
GG - OPERATING RESULT (I - II) | | | -10 866.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 153 183.00 | |
GP Total financial income (V) | | | 153 183.00 | |
GR Interest and similar expenses | | | 17 444.00 | |
GU Total financial expenses (VI) | | | 17 444.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 135 738.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 129 599.00 | 129 599.00 | | 129 599.00 |
HH Total exceptional expenses (VIII) | 129 599.00 | 129 599.00 | | 129 599.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -129 599.00 | -129 599.00 | | -129 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 183.00 | 1 244 812.00 | | 153 183.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 157 910.00 | 160 577.00 | | 157 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 727.00 | 1 084 235.00 | | -4 727.00 |
| |
| 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 | 19 766 621.00 | | | 19 766 621.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 766 621.00 | | | 19 766 621.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
