| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 251 504 612.00 | | 251 504 612.00 | 251 504 612.00 |
BZ Other receivables | 6 363 417.00 | | 6 363 417.00 | 6 363 417.00 |
CF Cash and cash equivalents | 1 241 265.00 | | 1 241 265.00 | 1 241 265.00 |
CJ TOTAL (II) | 7 604 682.00 | | 7 604 682.00 | 7 604 682.00 |
CO Grand total (0 to V) | 259 109 294.00 | | 259 109 294.00 | 259 109 294.00 |
CU Other investments | 251 504 612.00 | | 251 504 612.00 | 251 504 612.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 194 700 000.00 | 134 100 000.00 | | 194 700 000.00 |
DD Legal reserve (1) | 3 090 384.00 | | | 3 090 384.00 |
DG Other reserves | 2 119 777.00 | 2 119 777.00 | | 2 119 777.00 |
DH Retained earnings | 52 823 122.00 | -5 894 183.00 | | 52 823 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -366 912.00 | 61 807 689.00 | | -366 912.00 |
DL TOTAL (I) | 252 366 370.00 | 192 133 283.00 | | 252 366 370.00 |
DU Loans and Debts from Credit Institutions (3) | 635.00 | 80.00 | | 635.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 738 589.00 | 41 213 032.00 | | 6 738 589.00 |
DX Trade payables and related accounts | 3 700.00 | 3 700.00 | | 3 700.00 |
DY Tax and social security liabilities | | 3 111 531.00 | | |
EC TOTAL (IV) | 6 742 924.00 | 44 328 343.00 | | 6 742 924.00 |
EE Grand total (I to V) | 259 109 294.00 | 236 461 626.00 | | 259 109 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 338.00 | |
FX Taxes, duties, and similar payments | | | 71.00 | |
GF Total Operating Expenses (II) | | | 7 409.00 | |
GG - OPERATING RESULT (I - II) | | | -7 409.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 435 811.00 | |
GU Total financial expenses (VI) | | | 435 811.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -435 811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -443 220.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -76 308.00 | -39 581.00 | | -76 308.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 63 256 180.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 366 912.00 | 1 448 491.00 | | 366 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -366 912.00 | 61 807 689.00 | | -366 912.00 |
| |
| 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 | 231 504 612.00 | | 20 000 000.00 | 231 504 612.00 |
I3 DECREASES Total Financial Fixed Assets | | | 251 504 612.00 | |
I4 DECREASES Grand Total | | | 251 504 612.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 231 504 612.00 | | 20 000 000.00 | 231 504 612.00 |
| |
| 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 | 3 700.00 | 3 700.00 | | 3 700.00 |
VH Loans with a maturity of more than one year at origin | 635.00 | 635.00 | | 635.00 |
VI Group and Associates | 6 738 589.00 | 6 738 589.00 | | 6 738 589.00 |
VM Income taxes | 6 363 417.00 | 6 363 417.00 | | 6 363 417.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 363 417.00 | 6 363 417.00 | | 6 363 417.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 742 924.00 | 6 742 924.00 | | 6 742 924.00 |
