| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 143 600 000.00 | | 143 600 000.00 | 143 600 000.00 |
BV Advances and down payments on orders | 2 430.00 | | 2 430.00 | 2 430.00 |
BZ Other receivables | 57 199 631.00 | | 57 199 631.00 | 57 199 631.00 |
CF Cash and cash equivalents | 1 881 561.00 | | 1 881 561.00 | 1 881 561.00 |
CJ TOTAL (II) | 59 083 623.00 | | 59 083 623.00 | 59 083 623.00 |
CO Grand total (0 to V) | 202 683 623.00 | | 202 683 623.00 | 202 683 623.00 |
CU Other investments | 143 600 000.00 | | 143 600 000.00 | 143 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 122 140 000.00 | 122 140 000.00 | | 122 140 000.00 |
DB Share, merger, contribution premiums, etc. | 1 356 000.00 | 1 356 000.00 | | 1 356 000.00 |
DD Legal reserve (1) | 12 214 000.00 | 12 214 000.00 | | 12 214 000.00 |
DH Retained earnings | 48 221 238.00 | 42 666 152.00 | | 48 221 238.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 101 344.00 | 5 555 086.00 | | 6 101 344.00 |
DL TOTAL (I) | 190 032 582.00 | 183 931 238.00 | | 190 032 582.00 |
DX Trade payables and related accounts | 30 970.00 | 54 750.00 | | 30 970.00 |
EA Other liabilities | 12 620 070.00 | 10 564 772.00 | | 12 620 070.00 |
EC TOTAL (IV) | 12 651 040.00 | 10 619 522.00 | | 12 651 040.00 |
EE Grand total (I to V) | 202 683 623.00 | 194 550 760.00 | | 202 683 623.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 241 035.00 | |
GF Total Operating Expenses (II) | | | 241 035.00 | |
GG - OPERATING RESULT (I - II) | | | -241 035.00 | |
GH Attributed profit or transferred loss (III) | | | 8 433 722.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 192 687.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 091 343.00 | 2 058 517.00 | | 2 091 343.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 433 722.00 | 7 881 985.00 | | 8 433 722.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 332 378.00 | 2 326 899.00 | | 2 332 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 101 344.00 | 5 555 086.00 | | 6 101 344.00 |
| |
| 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 | 143 600 000.00 | | | 143 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 143 600 000.00 | |
I4 DECREASES Grand Total | | | 143 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 143 600 000.00 | | | 143 600 000.00 |
| |
| 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 | 30 970.00 | 30 970.00 | | 30 970.00 |
VC Group and associates | 57 199 631.00 | 57 199 631.00 | | 57 199 631.00 |
VI Group and Associates | 12 620 070.00 | 12 620 070.00 | | 12 620 070.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 199 631.00 | 57 199 631.00 | | 57 199 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 651 040.00 | 12 651 040.00 | | 12 651 040.00 |
