| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 186.00 | 3 662.00 | 524.00 | 4 186.00 |
BH Other financial assets | 5 806.00 | | 5 806.00 | 5 806.00 |
BJ TOTAL (I) | 2 873 288.00 | 3 662.00 | 2 869 626.00 | 2 873 288.00 |
BZ Other receivables | 114 331.00 | | 114 331.00 | 114 331.00 |
CF Cash and cash equivalents | 83 344.00 | | 83 344.00 | 83 344.00 |
CH Prepaid expenses | 2 821.00 | | 2 821.00 | 2 821.00 |
CJ TOTAL (II) | 200 496.00 | | 200 496.00 | 200 496.00 |
CO Grand total (0 to V) | 3 073 785.00 | 3 662.00 | 3 070 122.00 | 3 073 785.00 |
CU Other investments | 2 863 296.00 | | 2 863 296.00 | 2 863 296.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 172 087.00 | 105 208.00 | | 172 087.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 163 138.00 | 66 879.00 | | 163 138.00 |
DL TOTAL (I) | 390 225.00 | 227 087.00 | | 390 225.00 |
DU Loans and Debts from Credit Institutions (3) | 2 106 469.00 | 2 391 542.00 | | 2 106 469.00 |
DV Miscellaneous Loans and Financial Debts (4) | 476 883.00 | 278 437.00 | | 476 883.00 |
DX Trade payables and related accounts | 7 048.00 | 7 095.00 | | 7 048.00 |
DY Tax and social security liabilities | 52 101.00 | 9 503.00 | | 52 101.00 |
EA Other liabilities | 37 396.00 | 71 953.00 | | 37 396.00 |
EC TOTAL (IV) | 2 679 897.00 | 2 758 530.00 | | 2 679 897.00 |
EE Grand total (I to V) | 3 070 122.00 | 2 985 617.00 | | 3 070 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 577.00 | |
FR Total operating income (I) | | | 6 577.00 | |
FW Other purchases and external expenses | | | 8 208.00 | |
FX Taxes, duties, and similar payments | | | 223.00 | |
FY Salaries and Wages | | | 10 584.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 837.00 | |
GF Total Operating Expenses (II) | | | 19 852.00 | |
GG - OPERATING RESULT (I - II) | | | -13 274.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 212 112.00 | |
GL Other interest and similar income | | | 107.00 | |
GP Total financial income (V) | | | 212 219.00 | |
GR Interest and similar expenses | | | 49 811.00 | |
GU Total financial expenses (VI) | | | 49 811.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 162 408.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 134.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -14 004.00 | -29 585.00 | | -14 004.00 |
HL TOTAL REVENUE (I + III + V + VII) | 218 796.00 | 139 304.00 | | 218 796.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 658.00 | 72 425.00 | | 55 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 163 138.00 | 66 879.00 | | 163 138.00 |
| |
| 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 | 476 883.00 | 476 883.00 | | 476 883.00 |
8B Suppliers and Related Accounts | 7 048.00 | 7 048.00 | | 7 048.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37 396.00 | 37 396.00 | | 37 396.00 |
VG Loans with a maturity of up to one year at origin | 2 106 469.00 | 281 520.00 | 930 138.00 | 2 106 469.00 |
VQ Other Taxes, Duties, and Similar Debts | 52 101.00 | 52 101.00 | | 52 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 958.00 | 117 152.00 | 5 806.00 | 122 958.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 679 897.00 | 854 948.00 | 930 138.00 | 2 679 897.00 |
