| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 611 636.00 | | 611 636.00 | 611 636.00 |
BJ TOTAL (I) | 1 632 073.00 | | 1 632 073.00 | 1 632 073.00 |
BZ Other receivables | 26 170.00 | | 26 170.00 | 26 170.00 |
CF Cash and cash equivalents | 13 629.00 | | 13 629.00 | 13 629.00 |
CJ TOTAL (II) | 39 799.00 | | 39 799.00 | 39 799.00 |
CO Grand total (0 to V) | 1 671 872.00 | | 1 671 872.00 | 1 671 872.00 |
CU Other investments | 1 020 436.00 | | 1 020 436.00 | 1 020 436.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 916 073.00 | 858 151.00 | | 916 073.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 742.00 | 57 922.00 | | 90 742.00 |
DL TOTAL (I) | 1 446 815.00 | 1 356 073.00 | | 1 446 815.00 |
DU Loans and Debts from Credit Institutions (3) | 125 817.00 | 186 836.00 | | 125 817.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 000.00 | 32 000.00 | | 71 000.00 |
DX Trade payables and related accounts | 2 046.00 | 2 980.00 | | 2 046.00 |
DY Tax and social security liabilities | 193.00 | 188.00 | | 193.00 |
EA Other liabilities | 26 000.00 | 30 000.00 | | 26 000.00 |
EC TOTAL (IV) | 225 057.00 | 252 004.00 | | 225 057.00 |
EE Grand total (I to V) | 1 671 872.00 | 1 608 076.00 | | 1 671 872.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 028.00 | |
FX Taxes, duties, and similar payments | | | 256.00 | |
GF Total Operating Expenses (II) | | | 2 284.00 | |
GG - OPERATING RESULT (I - II) | | | -2 284.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 748.00 | |
GP Total financial income (V) | | | 95 748.00 | |
GR Interest and similar expenses | | | 2 722.00 | |
GU Total financial expenses (VI) | | | 2 722.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 93 026.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 90 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 95 748.00 | 64 690.00 | | 95 748.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 005.00 | 6 769.00 | | 5 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 742.00 | 57 922.00 | | 90 742.00 |
| |
| 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 | 71 000.00 | 71 000.00 | | 71 000.00 |
8B Suppliers and Related Accounts | 2 046.00 | 2 046.00 | | 2 046.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 000.00 | 26 000.00 | | 26 000.00 |
VG Loans with a maturity of up to one year at origin | 125 817.00 | 63 358.00 | 62 460.00 | 125 817.00 |
VQ Other Taxes, Duties, and Similar Debts | 193.00 | 193.00 | | 193.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 637 806.00 | 26 170.00 | 611 636.00 | 637 806.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 057.00 | 162 597.00 | 62 460.00 | 225 057.00 |
