| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 67 026 953.00 | | 67 026 953.00 | 67 026 953.00 |
BZ Other receivables | 4 722 127.00 | | 4 722 127.00 | 4 722 127.00 |
CF Cash and cash equivalents | 1 189.00 | | 1 189.00 | 1 189.00 |
CJ TOTAL (II) | 4 723 317.00 | | 4 723 317.00 | 4 723 317.00 |
CO Grand total (0 to V) | 71 750 271.00 | | 71 750 270.00 | 71 750 271.00 |
CU Other investments | 67 026 953.00 | | 67 026 953.00 | 67 026 953.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 837 000.00 | 28 837 000.00 | | 28 837 000.00 |
DD Legal reserve (1) | 2 883 700.00 | 2 883 700.00 | | 2 883 700.00 |
DF Regulated reserves (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 903 102.00 | 6 711 247.00 | | 903 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 165 908.00 | 19 164 697.00 | | 9 165 908.00 |
DL TOTAL (I) | 41 792 710.00 | 57 599 644.00 | | 41 792 710.00 |
DU Loans and Debts from Credit Institutions (3) | | 59.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 29 957 560.00 | 35 432 805.00 | | 29 957 560.00 |
DY Tax and social security liabilities | | 1 217 606.00 | | |
EA Other liabilities | | 15 600.00 | | |
EC TOTAL (IV) | 29 957 560.00 | 36 666 070.00 | | 29 957 560.00 |
EE Grand total (I to V) | 71 750 270.00 | 94 265 714.00 | | 71 750 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 627.00 | |
GF Total Operating Expenses (II) | | | 6 627.00 | |
GG - OPERATING RESULT (I - II) | | | -6 627.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 845 018.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 9 845 018.00 | |
GR Interest and similar expenses | | | 1 111 609.00 | |
GU Total financial expenses (VI) | | | 1 111 609.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 733 409.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 726 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 787 488.00 | | |
HD Total exceptional income (VII) | | 787 488.00 | | |
HE Exceptional expenses on management operations | | 76.00 | | |
HH Total exceptional expenses (VIII) | | 76.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 787 412.00 | | |
HK Income tax | -439 126.00 | 509 736.00 | | -439 126.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 845 018.00 | 20 787 817.00 | | 9 845 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 679 110.00 | 1 623 119.00 | | 679 110.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 165 908.00 | 19 164 697.00 | | 9 165 908.00 |
| |
| 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 | 67 026 953.00 | | | 67 026 953.00 |
I3 DECREASES Total Financial Fixed Assets | | | 67 026 953.00 | |
I4 DECREASES Grand Total | | | 67 026 953.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 67 026 953.00 | | | 67 026 953.00 |
| |
| 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 | 29 079 520.00 | | 29 079 520.00 | 29 079 520.00 |
VC Group and associates | 2 763 889.00 | 2 763 889.00 | | 2 763 889.00 |
VI Group and Associates | 878 040.00 | 878 040.00 | | 878 040.00 |
VM Income taxes | 1 958 238.00 | 1 958 238.00 | | 1 958 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 722 127.00 | 4 722 127.00 | | 4 722 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 957 560.00 | 878 040.00 | 29 079 520.00 | 29 957 560.00 |
