| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 95 279 772.00 | | 95 279 772.00 | 95 279 772.00 |
BZ Other receivables | 1 687 602.00 | | 1 687 602.00 | 1 687 602.00 |
CF Cash and cash equivalents | 1 330 109.00 | | 1 330 109.00 | 1 330 109.00 |
CJ TOTAL (II) | 3 017 711.00 | | 3 017 711.00 | 3 017 711.00 |
CO Grand total (0 to V) | 98 297 483.00 | | 98 297 483.00 | 98 297 483.00 |
CU Other investments | 95 279 772.00 | | 95 279 772.00 | 95 279 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 96 276 267.00 | 43 328 801.00 | | 96 276 267.00 |
DC Revaluation differences | | 8.00 | | |
DH Retained earnings | -1 195 034.00 | -1 235 870.00 | | -1 195 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 308 802.00 | 40 836.00 | | 308 802.00 |
DL TOTAL (I) | 95 390 034.00 | 42 133 766.00 | | 95 390 034.00 |
DX Trade payables and related accounts | 6 400.00 | 3 200.00 | | 6 400.00 |
EA Other liabilities | 2 818 418.00 | 26 403 104.00 | | 2 818 418.00 |
EC TOTAL (IV) | 2 824 818.00 | 26 406 304.00 | | 2 824 818.00 |
ED (V) | 82 631.00 | 353 763.00 | | 82 631.00 |
EE Grand total (I to V) | 98 297 483.00 | 68 893 834.00 | | 98 297 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 153.00 | |
GF Total Operating Expenses (II) | | | 24 153.00 | |
GG - OPERATING RESULT (I - II) | | | -24 153.00 | |
GL Other interest and similar income | | | 49 833.00 | |
GN Positive exchange differences | | | 283 121.00 | |
GP Total financial income (V) | | | 332 954.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 332 954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 308 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 332 954.00 | 47 095.00 | | 332 954.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 153.00 | 6 259.00 | | 24 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 308 802.00 | 40 837.00 | | 308 802.00 |
| |
| 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 | 64 779 772.00 | | 30 500 000.00 | 64 779 772.00 |
I3 DECREASES Total Financial Fixed Assets | | | 95 279 772.00 | |
I4 DECREASES Grand Total | | | 95 279 772.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 64 779 772.00 | | 30 500 000.00 | 64 779 772.00 |
| |
| 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 | 6 400.00 | 3 200.00 | 3 200.00 | 6 400.00 |
VC Group and associates | 344 466.00 | | 344 466.00 | 344 466.00 |
VI Group and Associates | 2 818 418.00 | 2 818 418.00 | | 2 818 418.00 |
VM Income taxes | 1 343 135.00 | | 1 343 135.00 | 1 343 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 687 602.00 | 1.00 | 1 687 601.00 | 1 687 602.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 824 818.00 | 2 821 618.00 | 3 200.00 | 2 824 818.00 |
