| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 063.00 | 780.00 | 283.00 | 1 063.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 572 286.00 | 780.00 | 1 571 506.00 | 1 572 286.00 |
BZ Other receivables | 318 276.00 | | 318 276.00 | 318 276.00 |
CF Cash and cash equivalents | 10 841.00 | | 10 841.00 | 10 841.00 |
CJ TOTAL (II) | 329 117.00 | | 329 117.00 | 329 117.00 |
CO Grand total (0 to V) | 1 901 403.00 | 780.00 | 1 900 623.00 | 1 901 403.00 |
CU Other investments | 1 571 208.00 | | 1 571 208.00 | 1 571 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 875 008.00 | | | 875 008.00 |
DD Legal reserve (1) | 87 501.00 | | | 87 501.00 |
DG Other reserves | 8 376.00 | | | 8 376.00 |
DH Retained earnings | -360.00 | | | -360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 179 589.00 | | | 179 589.00 |
DK Regulated provisions | 11 305.00 | | | 11 305.00 |
DL TOTAL (I) | 1 161 419.00 | | | 1 161 419.00 |
DU Loans and Debts from Credit Institutions (3) | 666 468.00 | | | 666 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 298.00 | | | 70 298.00 |
DX Trade payables and related accounts | 2 438.00 | | | 2 438.00 |
EC TOTAL (IV) | 739 204.00 | | | 739 204.00 |
EE Grand total (I to V) | 1 900 623.00 | | | 1 900 623.00 |
EG Accrued income and payables due within one year | 147 924.00 | | | 147 924.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 678.00 | |
FX Taxes, duties, and similar payments | | | 630.00 | |
FZ Social Security Contributions | | | 970.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 354.00 | |
GF Total Operating Expenses (II) | | | 5 632.00 | |
GG - OPERATING RESULT (I - II) | | | -5 632.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 950.00 | |
GP Total financial income (V) | | | 200 950.00 | |
GR Interest and similar expenses | | | 18 222.00 | |
GU Total financial expenses (VI) | | | 18 222.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 182 728.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 970.00 | | | 970.00 |
HA Exceptional income from management transactions | 234.00 | | | 234.00 |
HD Total exceptional income (VII) | 234.00 | | | 234.00 |
HG Exceptional depreciation and provisions | 4 046.00 | | | 4 046.00 |
HH Total exceptional expenses (VIII) | 4 046.00 | | | 4 046.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 812.00 | | | -3 812.00 |
HK Income tax | -6 305.00 | | | -6 305.00 |
HL TOTAL REVENUE (I + III + V + VII) | 201 184.00 | | | 201 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 595.00 | | | 21 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 179 589.00 | | | 179 589.00 |
