| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 008.00 | 3 000.00 | 8 008.00 | 11 008.00 |
BB Receivables related to investments | 227 590.00 | | 227 590.00 | 227 590.00 |
BH Other financial assets | 17 840.00 | | 17 840.00 | 17 840.00 |
BJ TOTAL (I) | 258 847.00 | 3 000.00 | 255 847.00 | 258 847.00 |
BZ Other receivables | 12 072 763.00 | | 12 072 763.00 | 12 072 763.00 |
CD Marketable securities | 21.00 | | 21.00 | 21.00 |
CF Cash and cash equivalents | 22 785 481.00 | | 22 785 481.00 | 22 785 481.00 |
CH Prepaid expenses | 25 013.00 | | 25 013.00 | 25 013.00 |
CJ TOTAL (II) | 34 883 277.00 | | 34 883 277.00 | 34 883 277.00 |
CO Grand total (0 to V) | 35 142 125.00 | 3 000.00 | 35 139 125.00 | 35 142 125.00 |
CU Other investments | 2 409.00 | | 2 409.00 | 2 409.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 989 801.00 | 989 801.00 | | 989 801.00 |
DB Share, merger, contribution premiums, etc. | 31 843 735.00 | | | 31 843 735.00 |
DD Legal reserve (1) | 98 980.00 | 98 980.00 | | 98 980.00 |
DG Other reserves | 179 563.00 | 179 563.00 | | 179 563.00 |
DH Retained earnings | 1 166 262.00 | 964 704.00 | | 1 166 262.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 387 425.00 | 201 559.00 | | -8 387 425.00 |
DL TOTAL (I) | 25 890 916.00 | 2 434 607.00 | | 25 890 916.00 |
DU Loans and Debts from Credit Institutions (3) | 2 220.00 | | | 2 220.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43.00 | 8 832 243.00 | | 43.00 |
DX Trade payables and related accounts | 298 819.00 | 67 365.00 | | 298 819.00 |
DY Tax and social security liabilities | 8 911 678.00 | 121 845.00 | | 8 911 678.00 |
DZ Fixed asset liabilities and related accounts | 34 944.00 | | | 34 944.00 |
EA Other liabilities | 504.00 | 504.00 | | 504.00 |
EC TOTAL (IV) | 9 248 208.00 | 9 021 958.00 | | 9 248 208.00 |
EE Grand total (I to V) | 35 139 125.00 | 11 456 565.00 | | 35 139 125.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 336 772.00 | |
FX Taxes, duties, and similar payments | | | 1 295.00 | |
GF Total Operating Expenses (II) | | | 338 067.00 | |
GG - OPERATING RESULT (I - II) | | | -338 067.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 064 099.00 | |
GL Other interest and similar income | | | 62 616.00 | |
GP Total financial income (V) | | | 1 126 715.00 | |
GR Interest and similar expenses | | | 108 618.00 | |
GU Total financial expenses (VI) | | | 108 618.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 018 097.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 680 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 24 522.00 | | |
HH Total exceptional expenses (VIII) | | 24 522.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -24 522.00 | | |
HK Income tax | 9 067 455.00 | 245 390.00 | | 9 067 455.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 126 715.00 | 733 858.00 | | 1 126 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 514 140.00 | 532 299.00 | | 9 514 140.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 387 425.00 | 201 559.00 | | -8 387 425.00 |
| |
| 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 | 6 715 700.00 | | | 6 715 700.00 |
I3 DECREASES Total Financial Fixed Assets | 6 456 853.00 | | 247 839.00 | 6 456 853.00 |
I4 DECREASES Grand Total | 6 456 853.00 | | 258 847.00 | 6 456 853.00 |
IY DECREASES Total Tangible Fixed Assets | | | 11 008.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 008.00 | | | 11 008.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 704 692.00 | | | 6 704 692.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 000.00 | | | 3 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 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 | 298 819.00 | 298 819.00 | | 298 819.00 |
8E Income Taxes | 8 877 463.00 | 8 877 463.00 | | 8 877 463.00 |
8J Fixed Asset Liabilities and Related Accounts | 34 944.00 | 34 944.00 | | 34 944.00 |
8K Other liabilities (including liabilities related to repo transactions) | 504.00 | 504.00 | | 504.00 |
UL Receivables related to investments | 227 590.00 | | 227 590.00 | 227 590.00 |
UT Other financial assets | 17 840.00 | | 17 840.00 | 17 840.00 |
VB VAT | 95 380.00 | 95 380.00 | | 95 380.00 |
VC Group and associates | 11 975 230.00 | 11 975 230.00 | | 11 975 230.00 |
VG Loans with a maturity of up to one year at origin | 2 220.00 | 2 220.00 | | 2 220.00 |
VI Group and Associates | 43.00 | 43.00 | | 43.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 153.00 | 2 153.00 | | 2 153.00 |
VS Prepaid expenses | 25 013.00 | 25 013.00 | | 25 013.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 343 205.00 | 12 097 775.00 | 245 430.00 | 12 343 205.00 |
VW VAT | 34 215.00 | 34 215.00 | | 34 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 248 208.00 | 9 248 208.00 | | 9 248 208.00 |
