| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 112.00 | | 112.00 | 112.00 |
BJ TOTAL (I) | 1 203 105.00 | | 1 203 105.00 | 1 203 105.00 |
BZ Other receivables | 91 523.00 | | 91 523.00 | 91 523.00 |
CF Cash and cash equivalents | 14 372.00 | | 14 372.00 | 14 372.00 |
CJ TOTAL (II) | 105 895.00 | | 105 895.00 | 105 895.00 |
CO Grand total (0 to V) | 1 309 001.00 | | 1 309 001.00 | 1 309 001.00 |
CU Other investments | 1 202 993.00 | | 1 202 993.00 | 1 202 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 713 500.00 | 713 500.00 | | 713 500.00 |
DD Legal reserve (1) | 71 350.00 | 71 350.00 | | 71 350.00 |
DG Other reserves | 245 562.00 | 109 775.00 | | 245 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 263.00 | 135 786.00 | | 103 263.00 |
DK Regulated provisions | 13 864.00 | 10 765.00 | | 13 864.00 |
DL TOTAL (I) | 1 147 540.00 | 1 041 177.00 | | 1 147 540.00 |
DU Loans and Debts from Credit Institutions (3) | 106 218.00 | 208 664.00 | | 106 218.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 578.00 | 48 815.00 | | 52 578.00 |
DX Trade payables and related accounts | 2 664.00 | 960.00 | | 2 664.00 |
DY Tax and social security liabilities | | 749.00 | | |
EC TOTAL (IV) | 161 461.00 | 259 188.00 | | 161 461.00 |
EE Grand total (I to V) | 1 309 001.00 | 1 300 366.00 | | 1 309 001.00 |
EG Accrued income and payables due within one year | 161 461.00 | 155 365.00 | | 161 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 608.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
FZ Social Security Contributions | | | 950.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 4 718.00 | |
GG - OPERATING RESULT (I - II) | | | -4 718.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 113 030.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 113 031.00 | |
GR Interest and similar expenses | | | 6 248.00 | |
GU Total financial expenses (VI) | | | 6 248.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 106 783.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 13.00 | | | 13.00 |
HG Exceptional depreciation and provisions | 3 099.00 | 3 099.00 | | 3 099.00 |
HH Total exceptional expenses (VIII) | 3 112.00 | 3 099.00 | | 3 112.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 112.00 | -3 099.00 | | -3 112.00 |
HK Income tax | -4 311.00 | -11 110.00 | | -4 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 263.00 | 135 786.00 | | 103 263.00 |
| |
| 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 | 2 664.00 | 2 664.00 | | 2 664.00 |
VC Group and associates | 37 447.00 | | | 37 447.00 |
VH Loans with a maturity of more than one year at origin | 106 218.00 | 106 218.00 | | 106 218.00 |
VI Group and Associates | 52 579.00 | 52 579.00 | | 52 579.00 |
VM Income taxes | 54 076.00 | | | 54 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 523.00 | 91 523.00 | | 91 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 161 461.00 | 161 461.00 | | 161 461.00 |
