| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 094 585.00 | | 5 094 585.00 | 5 094 585.00 |
BJ TOTAL (I) | 5 094 585.00 | | 5 094 585.00 | 5 094 585.00 |
BZ Other receivables | 46 106.00 | | 46 106.00 | 46 106.00 |
CF Cash and cash equivalents | 22 318 895.00 | | 22 318 895.00 | 22 318 895.00 |
CJ TOTAL (II) | 22 365 001.00 | | 22 365 001.00 | 22 365 001.00 |
CO Grand total (0 to V) | 27 459 586.00 | | 27 459 586.00 | 27 459 586.00 |
CS Evaluated investments - equity method | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 080 001.00 | 5 920 001.00 | | 6 080 001.00 |
DD Legal reserve (1) | 609 000.00 | 593 000.00 | | 609 000.00 |
DE Statutory or contractual reserves | -3 040 001.00 | -3 196 801.00 | | -3 040 001.00 |
DH Retained earnings | 9 598.00 | 6 626.00 | | 9 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 144 478.00 | 8 687 773.00 | | 21 144 478.00 |
DL TOTAL (I) | 24 803 076.00 | 12 010 600.00 | | 24 803 076.00 |
DQ Provisions for Expenses | 957 481.00 | 775 155.00 | | 957 481.00 |
DR TOTAL (IV) | 957 481.00 | 775 155.00 | | 957 481.00 |
DX Trade payables and related accounts | 64 459.00 | 38 687.00 | | 64 459.00 |
DY Tax and social security liabilities | 1 634 569.00 | 769 444.00 | | 1 634 569.00 |
EC TOTAL (IV) | 1 699 028.00 | 808 131.00 | | 1 699 028.00 |
EE Grand total (I to V) | 27 459 586.00 | 13 593 885.00 | | 27 459 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 83 464.00 | |
FX Taxes, duties, and similar payments | | | 13 908.00 | |
FY Salaries and Wages | | | 109 215.00 | |
FZ Social Security Contributions | | | 42 175.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 248 762.00 | |
GG - OPERATING RESULT (I - II) | | | -248 760.00 | |
GP Total financial income (V) | | | 27 412 279.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 412 279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 163 519.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 37 356.00 | | | 37 356.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -37 358.00 | | | -37 358.00 |
HK Income tax | 5 981 683.00 | 4 309 585.00 | | 5 981 683.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 412 280.00 | 13 193 818.00 | | 27 412 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 267 801.00 | 4 506 045.00 | | 6 267 801.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 144 478.00 | 8 687 773.00 | | 21 144 478.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 775 155.00 | 957 481.00 | -775 155.00 | 775 155.00 |
7C Grand total | 775 155.00 | 957 481.00 | -775 155.00 | 775 155.00 |
| |
| 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 | 64 459.00 | 64 459.00 | | 64 459.00 |
8D Social Security and Other Social Organizations | 1 634 569.00 | 1 634 569.00 | | 1 634 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 699 028.00 | 1 699 028.00 | | 1 699 028.00 |
