| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 24 095 536.00 | | 24 095 536.00 | 24 095 536.00 |
BZ Other receivables | 19 837 119.00 | | 19 837 119.00 | 19 837 119.00 |
CF Cash and cash equivalents | 103 419.00 | | 103 419.00 | 103 419.00 |
CJ TOTAL (II) | 19 940 539.00 | | 19 940 539.00 | 19 940 539.00 |
CO Grand total (0 to V) | 44 036 075.00 | | 44 036 075.00 | 44 036 075.00 |
CU Other investments | 24 095 536.00 | | 24 095 536.00 | 24 095 536.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 095 536.00 | | | 24 095 536.00 |
DD Legal reserve (1) | 209 438.00 | | | 209 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 303 307.00 | | | 6 303 307.00 |
DL TOTAL (I) | 30 608 281.00 | | | 30 608 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 415 803.00 | | | 13 415 803.00 |
DX Trade payables and related accounts | 11 990.00 | | | 11 990.00 |
EC TOTAL (IV) | 13 427 793.00 | | | 13 427 793.00 |
EE Grand total (I to V) | 44 036 075.00 | | | 44 036 075.00 |
EG Accrued income and payables due within one year | 13 427 793.00 | | | 13 427 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 40 412.00 | |
GF Total Operating Expenses (II) | | | 40 413.00 | |
GG - OPERATING RESULT (I - II) | | | -40 413.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 984 452.00 | |
GP Total financial income (V) | | | 7 984 452.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 984 452.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 944 038.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 640 731.00 | | | 1 640 731.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 984 452.00 | | | 7 984 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 681 144.00 | | | 1 681 144.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 303 307.00 | | | 6 303 307.00 |
| |
| 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 | 24 095 536.00 | | | 24 095 536.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 095 536.00 | |
I4 DECREASES Grand Total | | | 24 095 536.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 095 536.00 | | | 24 095 536.00 |
| |
| 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 | 11 990.00 | 11 990.00 | | 11 990.00 |
UX Other trade receivables | 19 837 120.00 | 19 837 120.00 | | 19 837 120.00 |
VI Group and Associates | 13 415 804.00 | 13 415 804.00 | | 13 415 804.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 837 120.00 | 19 837 120.00 | | 19 837 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 427 794.00 | 13 427 794.00 | | 13 427 794.00 |
