| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 159 368 605.00 | | 159 368 605.00 | 159 368 605.00 |
BZ Other receivables | 71 838 438.00 | | 71 838 438.00 | 71 838 438.00 |
CJ TOTAL (II) | 71 838 438.00 | | 71 838 438.00 | 71 838 438.00 |
CO Grand total (0 to V) | 231 207 043.00 | | 231 207 043.00 | 231 207 043.00 |
CU Other investments | 159 368 605.00 | | 159 368 605.00 | 159 368 605.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 99 965 085.00 | 99 965 085.00 | | 99 965 085.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 9 996 508.00 | 9 996 508.00 | | 9 996 508.00 |
DG Other reserves | 2 069 071.00 | 2 069 071.00 | | 2 069 071.00 |
DH Retained earnings | 40 136 460.00 | 982 797.00 | | 40 136 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -151 708.00 | 39 153 663.00 | | -151 708.00 |
DL TOTAL (I) | 152 015 417.00 | 152 167 124.00 | | 152 015 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 15 700.00 | 57 869.00 | | 15 700.00 |
EA Other liabilities | 79 175 926.00 | 79 755 864.00 | | 79 175 926.00 |
EC TOTAL (IV) | 79 191 626.00 | 79 813 732.00 | | 79 191 626.00 |
EE Grand total (I to V) | 231 207 043.00 | 231 980 857.00 | | 231 207 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -3 014.00 | |
GF Total Operating Expenses (II) | | | -3 014.00 | |
GG - OPERATING RESULT (I - II) | | | 3 014.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000 000.00 | |
GL Other interest and similar income | | | 91 351.00 | |
GP Total financial income (V) | | | 91 351.00 | |
GR Interest and similar expenses | | | 202 158.00 | |
GU Total financial expenses (VI) | | | 202 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -110 807.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -107 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 976.00 | | | 976.00 |
HH Total exceptional expenses (VIII) | 976.00 | | | 976.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -976.00 | | | -976.00 |
HK Income tax | 42 939.00 | 867 355.00 | | 42 939.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 351.00 | 40 095 008.00 | | 91 351.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 243 059.00 | 941 345.00 | | 243 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -151 708.00 | 39 153 663.00 | | -151 708.00 |
| |
| 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 | 159 318 604.00 | | 50 000.00 | 159 318 604.00 |
I3 DECREASES Total Financial Fixed Assets | | -1.00 | 159 368 605.00 | |
I4 DECREASES Grand Total | | -1.00 | 159 368 605.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 159 318 604.00 | | 50 000.00 | 159 318 604.00 |
| |
| 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 | 15 700.00 | 15 700.00 | | 15 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 59 463.00 | 59 463.00 | | 59 463.00 |
VC Group and associates | 8 109 705.00 | 2 334 417.00 | 5 775 288.00 | 8 109 705.00 |
VI Group and Associates | 79 116 463.00 | 79 116 463.00 | | 79 116 463.00 |
VM Income taxes | 63 728 733.00 | 63 728 733.00 | | 63 728 733.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 838 438.00 | 66 063 150.00 | 5 775 288.00 | 71 838 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 191 626.00 | 79 191 626.00 | | 79 191 626.00 |
