| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
BZ Other receivables | 52 297 458.00 | | 52 297 458.00 | 52 297 458.00 |
CF Cash and cash equivalents | 4 878.00 | | 4 878.00 | 4 878.00 |
CJ TOTAL (II) | 52 302 336.00 | | 52 302 336.00 | 52 302 336.00 |
CO Grand total (0 to V) | 52 302 336.00 | | 52 302 336.00 | 52 302 336.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 000.00 | 74 000.00 | | 74 000.00 |
DB Share, merger, contribution premiums, etc. | 261 468.00 | 261 468.00 | | 261 468.00 |
DD Legal reserve (1) | 7 400.00 | 7 400.00 | | 7 400.00 |
DH Retained earnings | 2 870 278.00 | 2 756 610.00 | | 2 870 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 514 661.00 | 113 668.00 | | 48 514 661.00 |
DL TOTAL (I) | 51 727 807.00 | 3 213 146.00 | | 51 727 807.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | | | 33.00 |
DX Trade payables and related accounts | 574 496.00 | 6 504.00 | | 574 496.00 |
EC TOTAL (IV) | 574 529.00 | 6 504.00 | | 574 529.00 |
EE Grand total (I to V) | 52 302 336.00 | 3 219 650.00 | | 52 302 336.00 |
| |
| 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 | | | 581 528.00 | |
FX Taxes, duties, and similar payments | | | 172.00 | |
GF Total Operating Expenses (II) | | | 581 700.00 | |
GG - OPERATING RESULT (I - II) | | | -581 700.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 156.00 | |
GP Total financial income (V) | | | 40 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -541 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 52 029 687.00 | | | 52 029 687.00 |
HD Total exceptional income (VII) | 52 029 687.00 | | | 52 029 687.00 |
HE Exceptional expenses on management operations | | 604 502.00 | | |
HF Exceptional expenses on capital transactions | 702 204.00 | | | 702 204.00 |
HH Total exceptional expenses (VIII) | 702 204.00 | 604 502.00 | | 702 204.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 51 327 483.00 | -604 502.00 | | 51 327 483.00 |
HK Income tax | 2 271 278.00 | | | 2 271 278.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 069 843.00 | 751 980.00 | | 52 069 843.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 555 182.00 | 638 312.00 | | 3 555 182.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 514 661.00 | 113 668.00 | | 48 514 661.00 |
| |
| 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 | 702 204.00 | | | 702 204.00 |
I3 DECREASES Total Financial Fixed Assets | | 702 204.00 | | |
I4 DECREASES Grand Total | | 702 204.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 702 204.00 | | | 702 204.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 52 297 458.00 | | | 52 297 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 297 458.00 | | 52 297 458.00 | 52 297 458.00 |
