| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 17 306.00 | 15 077.00 | 2 229.00 | 17 306.00 |
BJ TOTAL (I) | 657 404.00 | 15 077.00 | 642 327.00 | 657 404.00 |
CF Cash and cash equivalents | 5 733.00 | | 5 733.00 | 5 733.00 |
CJ TOTAL (II) | 5 733.00 | | 5 733.00 | 5 733.00 |
CO Grand total (0 to V) | 663 137.00 | 15 077.00 | 648 060.00 | 663 137.00 |
CU Other investments | 640 098.00 | | 640 098.00 | 640 098.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 151 782.00 | 110 308.00 | | 151 782.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 015.00 | 41 473.00 | | 43 015.00 |
DL TOTAL (I) | 198 097.00 | 155 082.00 | | 198 097.00 |
DU Loans and Debts from Credit Institutions (3) | 357 883.00 | 309 846.00 | | 357 883.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 266.00 | 77 554.00 | | 81 266.00 |
DX Trade payables and related accounts | 756.00 | 732.00 | | 756.00 |
EA Other liabilities | 10 059.00 | 3 502.00 | | 10 059.00 |
EC TOTAL (IV) | 449 964.00 | 391 635.00 | | 449 964.00 |
EE Grand total (I to V) | 648 060.00 | 546 716.00 | | 648 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 991.00 | |
FX Taxes, duties, and similar payments | | | 73.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 074.00 | |
GF Total Operating Expenses (II) | | | 4 138.00 | |
GG - OPERATING RESULT (I - II) | | | -4 138.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 209.00 | |
GP Total financial income (V) | | | 54 209.00 | |
GR Interest and similar expenses | | | 7 055.00 | |
GU Total financial expenses (VI) | | | 7 055.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 015.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 209.00 | 52 325.00 | | 54 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 194.00 | 10 852.00 | | 11 194.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 015.00 | 41 473.00 | | 43 015.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 81 266.00 | 81 266.00 | | 81 266.00 |
8B Suppliers and Related Accounts | 756.00 | 756.00 | | 756.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 059.00 | 10 059.00 | | 10 059.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 449 964.00 | 145 145.00 | 124 538.00 | 449 964.00 |
