| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
BZ Other receivables | 28 842 562.00 | | 28 842 562.00 | 28 842 562.00 |
CF Cash and cash equivalents | 396 876.00 | | 396 876.00 | 396 876.00 |
CJ TOTAL (II) | 29 239 438.00 | | 29 239 438.00 | 29 239 438.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 29 239 438.00 | | 29 239 438.00 | 29 239 438.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 812 885.00 | 812 885.00 | | 812 885.00 |
DH Retained earnings | 31 372 057.00 | 30 622 897.00 | | 31 372 057.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 539 128.00 | 749 160.00 | | 4 539 128.00 |
DL TOTAL (I) | 37 824 069.00 | 33 284 941.00 | | 37 824 069.00 |
DP Provisions for Risks | | 184 531.00 | | |
DR TOTAL (IV) | | 184 531.00 | | |
DX Trade payables and related accounts | 24 840.00 | 927 720.00 | | 24 840.00 |
DY Tax and social security liabilities | 808 614.00 | | | 808 614.00 |
EA Other liabilities | 9 451 911.00 | 9 448 694.00 | | 9 451 911.00 |
EC TOTAL (IV) | 10 285 365.00 | 10 376 414.00 | | 10 285 365.00 |
ED (V) | 33 596.00 | | | 33 596.00 |
EE Grand total (I to V) | 48 143 030.00 | 43 661 355.00 | | 48 143 030.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | -836 867.00 | |
GF Total Operating Expenses (II) | | | -836 867.00 | |
GG - OPERATING RESULT (I - II) | | | 836 867.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 927 294.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 837 975.00 | |
GN Positive exchange differences | | | 10 559.00 | |
GP Total financial income (V) | | | 4 775 829.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 4 867.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 4 867.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 770 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 607 827.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 100.00 | | |
HH Total exceptional expenses (VIII) | 811 957.00 | 100.00 | | 811 957.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -811 957.00 | | | -811 957.00 |
HK Income tax | 256 744.00 | -80 589.00 | | 256 744.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 775 829.00 | 2 069 105.00 | | 4 775 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 236 701.00 | 1 319 945.00 | | 236 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 539 128.00 | 749 160.00 | | 4 539 128.00 |
| |
| 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 | 24 709 052.00 | | -767 852.00 | 24 709 052.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 941 200.00 | |
I4 DECREASES Grand Total | | | 23 941 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 709 052.00 | | -767 852.00 | 24 709 052.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 184 531.00 | | 184 531.00 | 184 531.00 |
7B Total provisions for depreciation | 5 691 052.00 | | 653 444.00 | 5 691 052.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 24 840.00 | 24 840.00 | | 24 840.00 |
VC Group and associates | 28 842 562.00 | 28 842 562.00 | | 28 842 562.00 |
VI Group and Associates | 9 451 911.00 | 9 451 911.00 | | 9 451 911.00 |
