| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 160 857.00 | 1 029 822.00 | 3 131 034.00 | 4 160 857.00 |
BJ TOTAL (I) | 4 160 857.00 | 1 029 822.00 | 3 131 034.00 | 4 160 857.00 |
BZ Other receivables | 1 077 792.00 | | 1 077 792.00 | 1 077 792.00 |
CF Cash and cash equivalents | 81 030.00 | | 81 030.00 | 81 030.00 |
CJ TOTAL (II) | 1 158 823.00 | | 1 158 823.00 | 1 158 823.00 |
CO Grand total (0 to V) | 5 319 680.00 | 1 029 822.00 | 4 289 857.00 | 5 319 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 706.00 | 75 706.00 | | 75 706.00 |
DB Share, merger, contribution premiums, etc. | 3 461 536.00 | 3 461 536.00 | | 3 461 536.00 |
DD Legal reserve (1) | 7 570.00 | 7 570.00 | | 7 570.00 |
DH Retained earnings | 18.00 | 6 452 257.00 | | 18.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 249 191.00 | 18 345 978.00 | | 249 191.00 |
DL TOTAL (I) | 3 794 023.00 | 28 343 049.00 | | 3 794 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 180 294.00 | 7 791 619.00 | | 180 294.00 |
EA Other liabilities | 315 539.00 | 568 869.00 | | 315 539.00 |
EC TOTAL (IV) | 495 834.00 | 8 360 488.00 | | 495 834.00 |
EE Grand total (I to V) | 4 289 857.00 | 36 703 537.00 | | 4 289 857.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 333 551.00 | |
FX Taxes, duties, and similar payments | | | 19 878.00 | |
GF Total Operating Expenses (II) | | | 353 429.00 | |
GG - OPERATING RESULT (I - II) | | | -353 429.00 | |
GP Total financial income (V) | | | 1 874 300.00 | |
GU Total financial expenses (VI) | | | 1 421 853.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 452 447.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 190 074.00 | | | 190 074.00 |
HH Total exceptional expenses (VIII) | 1 509.00 | | | 1 509.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 188 565.00 | | | 188 565.00 |
HK Income tax | 38 392.00 | 8 642 323.00 | | 38 392.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 064 375.00 | 27 611 709.00 | | 2 064 375.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 815 184.00 | 9 265 731.00 | | 1 815 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 249 191.00 | 18 345 978.00 | | 249 191.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 190 500.00 | 990 216.00 | 190 500.00 | 190 500.00 |
7B Total provisions for depreciation | 192 009.00 | 1 028 313.00 | 190 500.00 | 192 009.00 |
7C Grand total | 192 009.00 | 1 028 313.00 | 190 500.00 | 192 009.00 |
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 |
8K Other liabilities (including liabilities related to repo transactions) | 315 539.00 | 315 539.00 | | 315 539.00 |
UL Receivables related to investments | 3 874 574.00 | 3 874 574.00 | | 3 874 574.00 |
UX Other trade receivables | 341 157.00 | 341 157.00 | | 341 157.00 |
UZ Social Security, other social security organizations | 546 561.00 | 546 561.00 | | 546 561.00 |
VI Group and Associates | 180 294.00 | 180 294.00 | | 180 294.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 762 292.00 | 4 762 292.00 | | 4 762 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 495 834.00 | 495 834.00 | | 495 834.00 |
