| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 62 549 224.00 | 18 935 000.00 | 43 614 224.00 | 62 549 224.00 |
BZ Other receivables | 4 173 407.00 | | 4 173 407.00 | 4 173 407.00 |
CF Cash and cash equivalents | 8 023 790.00 | | 8 023 790.00 | 8 023 790.00 |
CJ TOTAL (II) | 12 197 197.00 | | 12 197 197.00 | 12 197 197.00 |
CO Grand total (0 to V) | 74 746 421.00 | 18 935 000.00 | 55 811 421.00 | 74 746 421.00 |
CU Other investments | 62 549 224.00 | 18 935 000.00 | 43 614 224.00 | 62 549 224.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 181 800.00 | | | 28 181 800.00 |
DD Legal reserve (1) | 2 818 180.00 | | | 2 818 180.00 |
DH Retained earnings | 23 659 486.00 | | | 23 659 486.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 040 575.00 | | | 1 040 575.00 |
DL TOTAL (I) | 55 700 041.00 | | | 55 700 041.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 190.00 | | | 110 190.00 |
DY Tax and social security liabilities | 1 190.00 | | | 1 190.00 |
EC TOTAL (IV) | 111 380.00 | | | 111 380.00 |
EE Grand total (I to V) | 55 811 421.00 | | | 55 811 421.00 |
EG Accrued income and payables due within one year | 111 380.00 | | | 111 380.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 400.00 | | 2 400.00 | 2 400.00 |
FJ Net sales | 2 400.00 | | 2 400.00 | 2 400.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 402.00 | |
FW Other purchases and external expenses | | | 10 511.00 | |
FY Salaries and Wages | | | 12 500.00 | |
FZ Social Security Contributions | | | 4 498.00 | |
GF Total Operating Expenses (II) | | | 27 509.00 | |
GG - OPERATING RESULT (I - II) | | | -25 106.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 800.00 | |
GL Other interest and similar income | | | 89 959.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 000 000.00 | |
GP Total financial income (V) | | | 1 090 759.00 | |
GS Negative differences of foreign exchange | | | 1 006.00 | |
GU Total financial expenses (VI) | | | 1 006.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 089 753.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 064 647.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 24 072.00 | | | 24 072.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 093 161.00 | | | 1 093 161.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 586.00 | | | 52 586.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 040 575.00 | | | 1 040 575.00 |
| |
| 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 | 61 749 222.00 | | 800 002.00 | 61 749 222.00 |
I3 DECREASES Total Financial Fixed Assets | | | 62 549 224.00 | |
I4 DECREASES Grand Total | | | 62 549 224.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 749 222.00 | | 800 002.00 | 61 749 222.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 19 935 000.00 | | 1 000 000.00 | 19 935 000.00 |
7C Grand total | 19 935 000.00 | | 1 000 000.00 | 19 935 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 110 190.00 | 110 190.00 | | 110 190.00 |
8D Social Security and Other Social Organizations | 710.00 | 710.00 | | 710.00 |
VC Group and associates | 4 132 711.00 | 132 711.00 | 4 000 000.00 | 4 132 711.00 |
VM Income taxes | 40 695.00 | 40 695.00 | | 40 695.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 173 407.00 | 173 407.00 | 4 000 000.00 | 4 173 407.00 |
VW VAT | 480.00 | 480.00 | | 480.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 380.00 | 111 380.00 | | 111 380.00 |
