| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 351 763.00 | | 351 763.00 | 351 763.00 |
BZ Other receivables | 7 943.00 | | 7 943.00 | 7 943.00 |
CF Cash and cash equivalents | 3 533.00 | | 3 533.00 | 3 533.00 |
CJ TOTAL (II) | 11 476.00 | | 11 476.00 | 11 476.00 |
CO Grand total (0 to V) | 363 489.00 | | 363 489.00 | 363 489.00 |
CU Other investments | 351 613.00 | | 351 613.00 | 351 613.00 |
CW Deferred expenses or loan issuance costs | 250.00 | | 250.00 | 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 145 900.00 | 145 900.00 | | 145 900.00 |
DB Share, merger, contribution premiums, etc. | 32 358.00 | 32 358.00 | | 32 358.00 |
DD Legal reserve (1) | 2 307.00 | 1 540.00 | | 2 307.00 |
DG Other reserves | 43 827.00 | 29 256.00 | | 43 827.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 309.00 | 15 337.00 | | 26 309.00 |
DK Regulated provisions | 19 349.00 | 14 986.00 | | 19 349.00 |
DL TOTAL (I) | 270 049.00 | 239 377.00 | | 270 049.00 |
DU Loans and Debts from Credit Institutions (3) | 51 727.00 | 72 046.00 | | 51 727.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 721.00 | 42 256.00 | | 39 721.00 |
DX Trade payables and related accounts | 1 752.00 | 1 807.00 | | 1 752.00 |
DY Tax and social security liabilities | 240.00 | 240.00 | | 240.00 |
EC TOTAL (IV) | 93 440.00 | 116 349.00 | | 93 440.00 |
EE Grand total (I to V) | 363 489.00 | 355 726.00 | | 363 489.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 800.00 | | 4 800.00 | 4 800.00 |
FJ Net sales | 4 800.00 | | 4 800.00 | 4 800.00 |
FR Total operating income (I) | | | 4 800.00 | |
FW Other purchases and external expenses | | | 1 790.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 125.00 | |
GF Total Operating Expenses (II) | | | 2 066.00 | |
GG - OPERATING RESULT (I - II) | | | 2 734.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 204.00 | |
GL Other interest and similar income | | | 158.00 | |
GP Total financial income (V) | | | 29 362.00 | |
GR Interest and similar expenses | | | 1 902.00 | |
GU Total financial expenses (VI) | | | 1 902.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 460.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 363.00 | 4 363.00 | | 4 363.00 |
HH Total exceptional expenses (VIII) | 4 363.00 | 4 363.00 | | 4 363.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 363.00 | -4 363.00 | | -4 363.00 |
HK Income tax | -479.00 | -457.00 | | -479.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 162.00 | 23 825.00 | | 34 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 853.00 | 8 489.00 | | 7 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 309.00 | 15 337.00 | | 26 309.00 |
