| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 40 014 000.00 | | 40 014 000.00 | 40 014 000.00 |
BZ Other receivables | 4 769 015.00 | | 4 769 015.00 | 4 769 015.00 |
CF Cash and cash equivalents | 112 876.00 | | 112 876.00 | 112 876.00 |
CJ TOTAL (II) | 4 881 891.00 | | 4 881 891.00 | 4 881 891.00 |
CO Grand total (0 to V) | 44 895 891.00 | | 44 895 891.00 | 44 895 891.00 |
CR Shares due in more than one year | 1 291 444.00 | | | 1 291 444.00 |
CU Other investments | 40 014 000.00 | | 40 014 000.00 | 40 014 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000 000.00 | 40 000 000.00 | | 40 000 000.00 |
DD Legal reserve (1) | 306 667.00 | 162 351.00 | | 306 667.00 |
DG Other reserves | 430 561.00 | 430 561.00 | | 430 561.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 691 369.00 | 2 886 319.00 | | 3 691 369.00 |
DL TOTAL (I) | 44 428 596.00 | 43 479 230.00 | | 44 428 596.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | 41.00 | | 41.00 |
DV Miscellaneous Loans and Financial Debts (4) | 465 940.00 | 818 708.00 | | 465 940.00 |
DX Trade payables and related accounts | 1 314.00 | | | 1 314.00 |
EC TOTAL (IV) | 467 295.00 | 818 749.00 | | 467 295.00 |
EE Grand total (I to V) | 44 895 891.00 | 44 297 979.00 | | 44 895 891.00 |
EG Accrued income and payables due within one year | 467 295.00 | 818 749.00 | | 467 295.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 19 154.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 19 154.00 | |
GG - OPERATING RESULT (I - II) | | | -19 151.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 740 392.00 | |
GL Other interest and similar income | | | 41 604.00 | |
GP Total financial income (V) | | | 3 781 996.00 | |
GR Interest and similar expenses | | | 53 876.00 | |
GU Total financial expenses (VI) | | | 53 876.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 728 119.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 708 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 19 999 000.00 | | | 19 999 000.00 |
HD Total exceptional income (VII) | 19 999 000.00 | | | 19 999 000.00 |
HF Exceptional expenses on capital transactions | 19 999 000.00 | | | 19 999 000.00 |
HH Total exceptional expenses (VIII) | 19 999 000.00 | | | 19 999 000.00 |
HK Income tax | 17 600.00 | 13 287.00 | | 17 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 780 999.00 | 2 916 397.00 | | 23 780 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 089 630.00 | 30 078.00 | | 20 089 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 691 369.00 | 2 886 319.00 | | 3 691 369.00 |
| |
| 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 | 40 014 000.00 | | 19 999 000.00 | 40 014 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 999 000.00 | 40 014 000.00 | |
I4 DECREASES Grand Total | | 19 999 000.00 | 40 014 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 014 000.00 | | 19 999 000.00 | 40 014 000.00 |
| |
| 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 | 1 314.00 | 1 314.00 | | 1 314.00 |
VC Group and associates | 3 477 571.00 | 3 477 571.00 | | 3 477 571.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VI Group and Associates | 465 940.00 | 465 940.00 | | 465 940.00 |
VM Income taxes | 1 291 444.00 | | 1 291 444.00 | 1 291 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 769 015.00 | 3 477 571.00 | 1 291 444.00 | 4 769 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 467 295.00 | 467 295.00 | | 467 295.00 |
