| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 601 151.00 | | 7 601 151.00 | 7 601 151.00 |
BZ Other receivables | 22 947 510.00 | | 22 947 510.00 | 22 947 510.00 |
CF Cash and cash equivalents | 4 391.00 | | 4 391.00 | 4 391.00 |
CJ TOTAL (II) | 22 951 901.00 | | 22 951 901.00 | 22 951 901.00 |
CO Grand total (0 to V) | 30 553 051.00 | | 30 553 051.00 | 30 553 051.00 |
CU Other investments | 7 601 151.00 | | 7 601 151.00 | 7 601 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 434 355.00 | 10 434 355.00 | | 10 434 355.00 |
DD Legal reserve (1) | 1 043 436.00 | 1 043 436.00 | | 1 043 436.00 |
DH Retained earnings | 6 322 138.00 | 6 325 238.00 | | 6 322 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 088 788.00 | 2 425 881.00 | | 11 088 788.00 |
DL TOTAL (I) | 28 888 716.00 | 20 228 909.00 | | 28 888 716.00 |
DP Provisions for Risks | 117 951.00 | | | 117 951.00 |
DR TOTAL (IV) | 117 951.00 | | | 117 951.00 |
DX Trade payables and related accounts | 3 210.00 | 12 000.00 | | 3 210.00 |
DY Tax and social security liabilities | 1 543 174.00 | 4 473 041.00 | | 1 543 174.00 |
EC TOTAL (IV) | 1 546 384.00 | 4 485 041.00 | | 1 546 384.00 |
EE Grand total (I to V) | 30 553 051.00 | 24 713 950.00 | | 30 553 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 069.00 | |
FZ Social Security Contributions | | | 1 039.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 23 098.00 | |
GG - OPERATING RESULT (I - II) | | | -23 098.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 254 320.00 | |
GP Total financial income (V) | | | 11 254 320.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 254 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 231 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 527 770.00 | | |
HD Total exceptional income (VII) | | 527 770.00 | | |
HG Exceptional depreciation and provisions | 117 951.00 | | | 117 951.00 |
HH Total exceptional expenses (VIII) | 117 951.00 | | | 117 951.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -117 951.00 | 527 770.00 | | -117 951.00 |
HK Income tax | 24 483.00 | 154 409.00 | | 24 483.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 254 320.00 | 2 594 890.00 | | 11 254 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 532.00 | 169 009.00 | | 165 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 088 788.00 | 2 425 881.00 | | 11 088 788.00 |
| |
| 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 | 3 210.00 | 3 210.00 | | 3 210.00 |
8E Income Taxes | 1 543 174.00 | 1 543 174.00 | | 1 543 174.00 |
VC Group and associates | 19 592 730.00 | 19 592 730.00 | | 19 592 730.00 |
VM Income taxes | 3 354 780.00 | 3 354 780.00 | | 3 354 780.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 947 510.00 | 22 947 510.00 | | 22 947 510.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 546 384.00 | 1 546 384.00 | | 1 546 384.00 |
