| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 77 729 637.00 | | 77 729 637.00 | 77 729 637.00 |
BJ TOTAL (I) | 77 729 637.00 | | 77 729 637.00 | 77 729 637.00 |
BZ Other receivables | 5 167 246.00 | | 5 167 246.00 | 5 167 246.00 |
CJ TOTAL (II) | 5 167 246.00 | | 5 167 246.00 | 5 167 246.00 |
CO Grand total (0 to V) | 82 896 883.00 | | 82 896 883.00 | 82 896 883.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 035 943.00 | 30 035 943.00 | | 30 035 943.00 |
DB Share, merger, contribution premiums, etc. | 299 711.00 | 299 711.00 | | 299 711.00 |
DD Legal reserve (1) | 3 003 594.00 | 3 003 594.00 | | 3 003 594.00 |
DH Retained earnings | 885 210.00 | 897 089.00 | | 885 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 404 749.00 | 30 181 629.00 | | 48 404 749.00 |
DL TOTAL (I) | 82 629 207.00 | 64 417 966.00 | | 82 629 207.00 |
DU Loans and Debts from Credit Institutions (3) | | 1.00 | | |
DX Trade payables and related accounts | 4 260.00 | 3 600.00 | | 4 260.00 |
DY Tax and social security liabilities | 263 416.00 | 304 601.00 | | 263 416.00 |
EA Other liabilities | | 130.00 | | |
EC TOTAL (IV) | 267 676.00 | 308 332.00 | | 267 676.00 |
EE Grand total (I to V) | 82 896 883.00 | 64 726 298.00 | | 82 896 883.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 131.00 | |
FR Total operating income (I) | | | 131.00 | |
FW Other purchases and external expenses | | | 22 664.00 | |
FX Taxes, duties, and similar payments | | | 2 273.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 24 937.00 | |
GG - OPERATING RESULT (I - II) | | | -24 806.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 110 152.00 | |
GP Total financial income (V) | | | 49 110 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 110 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 085 346.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -680 597.00 | -446 879.00 | | -680 597.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 110 283.00 | 30 654 008.00 | | 49 110 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 705 534.00 | 472 379.00 | | 705 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 404 749.00 | 30 181 629.00 | | 48 404 749.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I2 DECREASES Loans and Financial Fixed Assets | | 15 000 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | 62 729 637.00 | 15 000 000.00 | 77 729 637.00 | 62 729 637.00 |
| |
| 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 | 4 260.00 | 4 260.00 | | 4 260.00 |
8E Income Taxes | 263 416.00 | 263 416.00 | | 263 416.00 |
UP Loans | 60 000 000.00 | 60 000 000.00 | | 60 000 000.00 |
VC Group and associates | 5 167 246.00 | 5 167 246.00 | | 5 167 246.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 167 246.00 | 65 167 246.00 | | 65 167 246.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 267 676.00 | 267 676.00 | | 267 676.00 |
