| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 33 537 964.00 | 17 326 426.00 | 16 211 538.00 | 33 537 964.00 |
BZ Other receivables | 27 402 667.00 | | 27 402 667.00 | 27 402 667.00 |
CF Cash and cash equivalents | 23 111.00 | | 23 111.00 | 23 111.00 |
CJ TOTAL (II) | 27 425 778.00 | | 27 425 778.00 | 27 425 778.00 |
CO Grand total (0 to V) | 60 963 743.00 | 17 326 426.00 | 43 637 317.00 | 60 963 743.00 |
CS Evaluated investments - equity method | 33 537 964.00 | 17 326 426.00 | 16 211 538.00 | 33 537 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 397 500.00 | 39 397 500.00 | | 39 397 500.00 |
DD Legal reserve (1) | 3 939 750.00 | 3 939 750.00 | | 3 939 750.00 |
DH Retained earnings | -532 326.00 | -853 234.00 | | -532 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 821 864.00 | 320 908.00 | | 821 864.00 |
DL TOTAL (I) | 43 626 789.00 | 42 804 925.00 | | 43 626 789.00 |
DP Provisions for Risks | | 852 642.00 | | |
DR TOTAL (IV) | | 852 642.00 | | |
DX Trade payables and related accounts | 10 528.00 | 18 420.00 | | 10 528.00 |
EC TOTAL (IV) | 10 528.00 | 18 420.00 | | 10 528.00 |
EE Grand total (I to V) | 43 637 317.00 | 43 675 987.00 | | 43 637 317.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 30 777.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 30 777.00 | |
GG - OPERATING RESULT (I - II) | | | -30 777.00 | |
GP Total financial income (V) | | | 10 689 962.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 689 962.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 659 185.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 9 837 320.00 | | | 9 837 320.00 |
HH Total exceptional expenses (VIII) | 9 837 320.00 | | | 9 837 320.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 837 320.00 | | | -9 837 320.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 689 962.00 | 352 467.00 | | 10 689 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 868 098.00 | 31 559.00 | | 9 868 098.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 821 864.00 | 320 908.00 | | 821 864.00 |
| |
| 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 | 28 739 259.00 | | 14 636 025.00 | 28 739 259.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 837 320.00 | 33 537 964.00 | |
I4 DECREASES Grand Total | | 9 837 320.00 | 33 537 964.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 739 259.00 | | 14 636 025.00 | 28 739 259.00 |
| |
| 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 | 10 528.00 | 10 528.00 | | 10 528.00 |
VB VAT | 6 340.00 | | 6 340.00 | 6 340.00 |
VC Group and associates | 27 396 327.00 | | 27 396 327.00 | 27 396 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 402 667.00 | | 27 402 667.00 | 27 402 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 528.00 | 10 528.00 | | 10 528.00 |
