| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 26 364 807.00 | 7 706 419.00 | 18 658 388.00 | 26 364 807.00 |
BV Advances and down payments on orders | 46.00 | | 46.00 | 46.00 |
BZ Other receivables | 11 517 293.00 | | 11 517 293.00 | 11 517 293.00 |
CJ TOTAL (II) | 11 517 339.00 | | 11 517 339.00 | 11 517 339.00 |
CO Grand total (0 to V) | 37 882 146.00 | 7 706 419.00 | 30 175 727.00 | 37 882 146.00 |
CU Other investments | 26 364 807.00 | 7 706 419.00 | 18 658 388.00 | 26 364 807.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 535 000.00 | 2 535 000.00 | | 2 535 000.00 |
DD Legal reserve (1) | 253 500.00 | 253 500.00 | | 253 500.00 |
DE Statutory or contractual reserves | 2 899 701.00 | 8 157 944.00 | | 2 899 701.00 |
DH Retained earnings | | -1 845 912.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 900 241.00 | 6 587 671.00 | | 6 900 241.00 |
DL TOTAL (I) | 12 588 442.00 | 15 688 203.00 | | 12 588 442.00 |
DU Loans and Debts from Credit Institutions (3) | 46.00 | | | 46.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 661 837.00 | 15 661 837.00 | | 15 661 837.00 |
DX Trade payables and related accounts | | 319.00 | | |
EA Other liabilities | 1 925 402.00 | 2 427 541.00 | | 1 925 402.00 |
EC TOTAL (IV) | 17 587 285.00 | 18 089 697.00 | | 17 587 285.00 |
EE Grand total (I to V) | 30 175 727.00 | 33 777 900.00 | | 30 175 727.00 |
EG Accrued income and payables due within one year | 1 925 448.00 | 18 089 697.00 | | 1 925 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 042.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 14 042.00 | |
GG - OPERATING RESULT (I - II) | | | -14 042.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 000 000.00 | |
GP Total financial income (V) | | | 8 000 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 835 000.00 | |
GR Interest and similar expenses | | | 635 175.00 | |
GU Total financial expenses (VI) | | | 1 470 175.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 529 825.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 515 783.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -384 458.00 | -430 522.00 | | -384 458.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 000 000.00 | 6 800 000.00 | | 8 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 099 759.00 | 212 329.00 | | 1 099 759.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 900 241.00 | 6 587 671.00 | | 6 900 241.00 |
| |
| 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 | 26 364 807.00 | | | 26 364 807.00 |
I3 DECREASES Total Financial Fixed Assets | | | 26 364 807.00 | |
I4 DECREASES Grand Total | | | 26 364 807.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 364 807.00 | | | 26 364 807.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 6 871 419.00 | 835 000.00 | | 6 871 419.00 |
7B Total provisions for depreciation | 6 871 419.00 | 835 000.00 | | 6 871 419.00 |
7C Grand total | 6 871 419.00 | 835 000.00 | | 6 871 419.00 |
| |
| 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 | 46.00 | 46.00 | | 46.00 |
VC Group and associates | 10 115 744.00 | 10 115 744.00 | | 10 115 744.00 |
VI Group and Associates | 17 587 238.00 | 15 661 837.00 | 1 925 401.00 | 17 587 238.00 |
VM Income taxes | 1 401 549.00 | 1 401 549.00 | | 1 401 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 517 293.00 | 11 517 293.00 | | 11 517 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 587 284.00 | 15 661 883.00 | 1 925 401.00 | 17 587 284.00 |
