| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 1.00 | |
BJ TOTAL (I) | 16 603 131.00 | | 16 603 131.00 | 16 603 131.00 |
BZ Other receivables | 1 814 177.00 | | 1 814 177.00 | 1 814 177.00 |
CF Cash and cash equivalents | 17 291.00 | | 17 291.00 | 17 291.00 |
CJ TOTAL (II) | 1 831 467.00 | | 1 831 467.00 | 1 831 467.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 18 434 598.00 | | 18 434 598.00 | 18 434 598.00 |
CU Other investments | 16 603 131.00 | | 16 603 131.00 | 16 603 131.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 785 751.00 | 8 785 751.00 | | 8 785 751.00 |
DD Legal reserve (1) | 42 248.00 | | | 42 248.00 |
DG Other reserves | 802 706.00 | | | 802 706.00 |
DH Retained earnings | | -224 293.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 419 383.00 | 1 069 247.00 | | 419 383.00 |
DL TOTAL (I) | 10 050 088.00 | 9 630 705.00 | | 10 050 088.00 |
DP Provisions for Risks | | 557 070.00 | | |
DR TOTAL (IV) | | 557 070.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 8 226 961.00 | 8 718 111.00 | | 8 226 961.00 |
DX Trade payables and related accounts | 4 584.00 | 4 530.00 | | 4 584.00 |
DY Tax and social security liabilities | | 203 331.00 | | |
EC TOTAL (IV) | 8 231 545.00 | 8 925 972.00 | | 8 231 545.00 |
ED (V) | 152 966.00 | | | 152 966.00 |
EE Grand total (I to V) | 18 434 598.00 | 19 113 747.00 | | 18 434 598.00 |
EG Accrued income and payables due within one year | | 523 993.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 750.00 | |
GF Total Operating Expenses (II) | | | 6 750.00 | |
GG - OPERATING RESULT (I - II) | | | -6 750.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 20 263.00 | |
GM Reversals of provisions and transfers of expenses | | | 557 070.00 | |
GN Positive exchange differences | | | 1 357.00 | |
GP Total financial income (V) | | | 578 689.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 175 328.00 | |
GS Negative differences of foreign exchange | | | 445.00 | |
GU Total financial expenses (VI) | | | 175 773.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 402 916.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 396 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -23 216.00 | -32 844.00 | | -23 216.00 |
HL TOTAL REVENUE (I + III + V + VII) | 578 689.00 | 1 500 081.00 | | 578 689.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 306.00 | 430 834.00 | | 159 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 419 383.00 | 1 069 247.00 | | 419 383.00 |
| |
| 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 | 16 603 131.00 | | | 16 603 131.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 603 131.00 | |
I4 DECREASES Grand Total | | | 16 603 131.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 603 131.00 | | | 16 603 131.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 557 070.00 | | 557 070.00 | 557 070.00 |
7C Grand total | 557 070.00 | | 557 070.00 | 557 070.00 |
UG - Financial | | | 557 070.00 | |
| |
| 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 | 7 716 961.00 | 7 716 961.00 | | 7 716 961.00 |
8B Suppliers and Related Accounts | 4 584.00 | 4 584.00 | | 4 584.00 |
VC Group and associates | 1 751 624.00 | 1 751 624.00 | | 1 751 624.00 |
VI Group and Associates | 510 000.00 | 510 000.00 | | 510 000.00 |
VM Income taxes | 62 553.00 | 62 553.00 | | 62 553.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 814 177.00 | 1 814 177.00 | | 1 814 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 231 545.00 | 8 231 545.00 | | 8 231 545.00 |
