| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 32 161 998.00 | 2 004 436.00 | 30 157 562.00 | 32 161 998.00 |
BV Advances and down payments on orders | 2 500.00 | | 2 500.00 | 2 500.00 |
BX Customers and related accounts | 259.00 | | 259.00 | 259.00 |
BZ Other receivables | 1 361 290.00 | | 1 361 290.00 | 1 361 290.00 |
CF Cash and cash equivalents | 4 537 945.00 | | 4 537 945.00 | 4 537 945.00 |
CJ TOTAL (II) | 5 901 994.00 | | 5 901 994.00 | 5 901 994.00 |
CO Grand total (0 to V) | 38 063 992.00 | 2 004 436.00 | 36 059 556.00 | 38 063 992.00 |
CU Other investments | 32 161 998.00 | 2 004 436.00 | 30 157 562.00 | 32 161 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 419 937.00 | 17 419 937.00 | | 17 419 937.00 |
DB Share, merger, contribution premiums, etc. | 13 568 005.00 | 13 568 005.00 | | 13 568 005.00 |
DD Legal reserve (1) | 623 518.00 | 321 602.00 | | 623 518.00 |
DH Retained earnings | -8 987 393.00 | -3 809 906.00 | | -8 987 393.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 102 995.00 | 6 038 308.00 | | 9 102 995.00 |
DL TOTAL (I) | 31 727 061.00 | 33 537 946.00 | | 31 727 061.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 291 392.00 | 4 291 392.00 | | 4 291 392.00 |
DX Trade payables and related accounts | 34 377.00 | 5 334.00 | | 34 377.00 |
DY Tax and social security liabilities | | 5 337 792.00 | | |
DZ Fixed asset liabilities and related accounts | 1 206.00 | 1 206.00 | | 1 206.00 |
EA Other liabilities | 5 520.00 | 305 750.00 | | 5 520.00 |
EC TOTAL (IV) | 4 332 495.00 | 9 941 474.00 | | 4 332 495.00 |
EE Grand total (I to V) | 36 059 556.00 | 43 479 420.00 | | 36 059 556.00 |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 61 666.00 | |
FX Taxes, duties, and similar payments | | | 340.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 62 006.00 | |
GG - OPERATING RESULT (I - II) | | | -62 006.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 148 500.00 | |
GL Other interest and similar income | | | 24 216.00 | |
GP Total financial income (V) | | | 11 172 716.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 003 446.00 | |
GR Interest and similar expenses | | | 4 270.00 | |
GU Total financial expenses (VI) | | | 2 007 715.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 165 001.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 102 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 6 677 429.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 172 716.00 | 12 868 490.00 | | 11 172 716.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 069 722.00 | 6 830 182.00 | | 2 069 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 102 995.00 | 6 038 308.00 | | 9 102 995.00 |
| |
| 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 | 31 924 848.00 | | 237 150.00 | 31 924 848.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 161 998.00 | |
I4 DECREASES Grand Total | | | 32 161 998.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 924 848.00 | | 237 150.00 | 31 924 848.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 990.00 | 2 003 446.00 | | 990.00 |
7C Grand total | 990.00 | 2 003 446.00 | | 990.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 003 446.00 | | |
| |
| 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 | 34 377.00 | 34 377.00 | | 34 377.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 206.00 | 1 206.00 | | 1 206.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 520.00 | 5 520.00 | | 5 520.00 |
UX Other trade receivables | 259.00 | 259.00 | | 259.00 |
VB VAT | 47 004.00 | 47 004.00 | | 47 004.00 |
VC Group and associates | 1 013 300.00 | 1 013 300.00 | | 1 013 300.00 |
VI Group and Associates | 4 291 392.00 | 4 291 392.00 | | 4 291 392.00 |
VM Income taxes | 300 986.00 | 300 986.00 | | 300 986.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 361 549.00 | 1 361 549.00 | | 1 361 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 332 495.00 | 4 332 495.00 | | 4 332 495.00 |
