| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 48 399 999.00 | | 48 399 999.00 | 48 399 999.00 |
BZ Other receivables | 43 742 150.00 | | 43 742 150.00 | 43 742 150.00 |
CF Cash and cash equivalents | 5 389 998.00 | | 5 389 998.00 | 5 389 998.00 |
CJ TOTAL (II) | 49 132 148.00 | | 49 132 148.00 | 49 132 148.00 |
CO Grand total (0 to V) | 97 532 147.00 | | 97 532 147.00 | 97 532 147.00 |
CR Shares due in more than one year | 42 713 590.00 | | | 42 713 590.00 |
CU Other investments | 48 399 999.00 | | 48 399 999.00 | 48 399 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 636 375.00 | 26 636 375.00 | | 26 636 375.00 |
DB Share, merger, contribution premiums, etc. | 58 864 022.00 | 58 864 022.00 | | 58 864 022.00 |
DD Legal reserve (1) | 1 620 535.00 | 1 527 057.00 | | 1 620 535.00 |
DH Retained earnings | 3 703 587.00 | 1 927 502.00 | | 3 703 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 339 805.00 | 1 869 563.00 | | 2 339 805.00 |
DL TOTAL (I) | 93 164 325.00 | 90 824 520.00 | | 93 164 325.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 352 019.00 | 12 380 497.00 | | 4 352 019.00 |
DX Trade payables and related accounts | 12 500.00 | 12 400.00 | | 12 500.00 |
DY Tax and social security liabilities | 3 304.00 | | | 3 304.00 |
EC TOTAL (IV) | 4 367 823.00 | 12 392 897.00 | | 4 367 823.00 |
EE Grand total (I to V) | 97 532 147.00 | 103 217 416.00 | | 97 532 147.00 |
EG Accrued income and payables due within one year | 368 633.00 | 12 392 897.00 | | 368 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 50 418.00 | |
FX Taxes, duties, and similar payments | | | 7 827.00 | |
GF Total Operating Expenses (II) | | | 58 245.00 | |
GG - OPERATING RESULT (I - II) | | | -58 245.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 749 818.00 | |
GL Other interest and similar income | | | 1 059.00 | |
GP Total financial income (V) | | | 2 750 877.00 | |
GR Interest and similar expenses | | | 170 188.00 | |
GU Total financial expenses (VI) | | | 170 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 580 689.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 522 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 182 639.00 | 180 277.00 | | 182 639.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 750 877.00 | 2 227 622.00 | | 2 750 877.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 411 072.00 | 358 059.00 | | 411 072.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 339 805.00 | 1 869 563.00 | | 2 339 805.00 |
| |
| 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 | 48 399 999.00 | | | 48 399 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 48 399 999.00 | |
I4 DECREASES Grand Total | | | 48 399 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 48 399 999.00 | | | 48 399 999.00 |
| |
| 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 | 12 500.00 | 12 500.00 | | 12 500.00 |
VC Group and associates | 43 742 150.00 | 1 028 560.00 | 42 713 590.00 | 43 742 150.00 |
VI Group and Associates | 4 352 019.00 | 352 829.00 | | 4 352 019.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 304.00 | 3 304.00 | | 3 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 742 150.00 | 1 028 560.00 | 42 713 590.00 | 43 742 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 367 823.00 | 368 633.00 | | 4 367 823.00 |
