| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 35 307 543.00 | | 35 307 543.00 | 35 307 543.00 |
BZ Other receivables | 31 642 501.00 | | 31 642 501.00 | 31 642 501.00 |
CF Cash and cash equivalents | 32 284.00 | | 32 284.00 | 32 284.00 |
CJ TOTAL (II) | 31 674 785.00 | | 31 674 785.00 | 31 674 785.00 |
CO Grand total (0 to V) | 66 982 328.00 | | 66 982 328.00 | 66 982 328.00 |
CU Other investments | 35 307 543.00 | | 35 307 543.00 | 35 307 543.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 744 778.00 | 6 744 778.00 | | 6 744 778.00 |
DD Legal reserve (1) | 674 478.00 | 674 478.00 | | 674 478.00 |
DG Other reserves | 12 886.00 | 5 411 338.00 | | 12 886.00 |
DH Retained earnings | | -42 261.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 629 187.00 | 1 443 809.00 | | 19 629 187.00 |
DK Regulated provisions | 672 507.00 | 672 507.00 | | 672 507.00 |
DL TOTAL (I) | 27 733 837.00 | 14 904 649.00 | | 27 733 837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 244 262.00 | 26 507 650.00 | | 39 244 262.00 |
DX Trade payables and related accounts | 4 230.00 | 9 032.00 | | 4 230.00 |
EC TOTAL (IV) | 39 248 491.00 | 26 516 682.00 | | 39 248 491.00 |
EE Grand total (I to V) | 66 982 328.00 | 41 421 331.00 | | 66 982 328.00 |
EG Accrued income and payables due within one year | 39 248 491.00 | | | 39 248 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 207.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 18 207.00 | |
GG - OPERATING RESULT (I - II) | | | -18 207.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 994 006.00 | |
GP Total financial income (V) | | | 19 994 006.00 | |
GR Interest and similar expenses | | | 334 001.00 | |
GU Total financial expenses (VI) | | | 334 001.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 660 005.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 641 798.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 12 611.00 | | | 12 611.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 994 006.00 | 1 585 550.00 | | 19 994 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 364 819.00 | 141 741.00 | | 364 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 629 187.00 | 1 443 809.00 | | 19 629 187.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 672 507.00 | | | 672 507.00 |
7C Grand total | 672 507.00 | | | 672 507.00 |
| |
| 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 | 4 230.00 | 4 230.00 | | 4 230.00 |
VI Group and Associates | 39 244 262.00 | 39 244 262.00 | | 39 244 262.00 |
VS Prepaid expenses | 31 642 501.00 | 31 642 501.00 | | 31 642 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 642 501.00 | 31 642 501.00 | | 31 642 501.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 248 491.00 | 39 248 491.00 | | 39 248 491.00 |
