| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 192 224 804.00 | | 192 224 804.00 | 192 224 804.00 |
CF Cash and cash equivalents | 5 180 410.00 | | 5 180 410.00 | 5 180 410.00 |
CJ TOTAL (II) | 5 180 410.00 | | 5 180 410.00 | 5 180 410.00 |
CO Grand total (0 to V) | 197 405 214.00 | | 197 405 214.00 | 197 405 214.00 |
CU Other investments | 192 224 804.00 | | 192 224 804.00 | 192 224 804.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 950 000.00 | 18 950 000.00 | | 18 950 000.00 |
DB Share, merger, contribution premiums, etc. | 127 552 450.00 | 127 552 450.00 | | 127 552 450.00 |
DD Legal reserve (1) | 406 529.00 | 117 560.00 | | 406 529.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 876 899.00 | 5 779 391.00 | | 4 876 899.00 |
DL TOTAL (I) | 151 785 879.00 | 152 399 401.00 | | 151 785 879.00 |
DX Trade payables and related accounts | 17 400.00 | 22 320.00 | | 17 400.00 |
EA Other liabilities | 45 601 935.00 | 40 668 126.00 | | 45 601 935.00 |
EC TOTAL (IV) | 45 619 335.00 | 40 690 446.00 | | 45 619 335.00 |
EE Grand total (I to V) | 197 405 214.00 | 193 089 847.00 | | 197 405 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 571.00 | |
GF Total Operating Expenses (II) | | | 27 571.00 | |
GG - OPERATING RESULT (I - II) | | | -27 571.00 | |
GH Attributed profit or transferred loss (III) | | | 1 154.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 648 411.00 | |
GP Total financial income (V) | | | 6 648 411.00 | |
GR Interest and similar expenses | | | 508 782.00 | |
GU Total financial expenses (VI) | | | 508 782.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 139 629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 113 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 236 312.00 | 885 692.00 | | 1 236 312.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 649 565.00 | 7 343 059.00 | | 6 649 565.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 772 665.00 | 1 563 668.00 | | 1 772 665.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 876 899.00 | 5 779 391.00 | | 4 876 899.00 |
| |
| 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 | 192 224 804.00 | | | 192 224 804.00 |
I3 DECREASES Total Financial Fixed Assets | | | 192 224 804.00 | |
I4 DECREASES Grand Total | | | 192 224 804.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 192 224 804.00 | | | 192 224 804.00 |
| |
| 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 | 17 400.00 | 17 400.00 | | 17 400.00 |
VI Group and Associates | 45 601 935.00 | | 45 601 935.00 | 45 601 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 619 335.00 | 17 400.00 | 45 601 935.00 | 45 619 335.00 |
