| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 810.00 | | 1 810.00 | 1 810.00 |
BJ TOTAL (I) | 420 970.00 | | 420 970.00 | 420 970.00 |
BZ Other receivables | 21 863.00 | | 21 863.00 | 21 863.00 |
CF Cash and cash equivalents | 48 292.00 | | 48 292.00 | 48 292.00 |
CJ TOTAL (II) | 70 155.00 | | 70 155.00 | 70 155.00 |
CO Grand total (0 to V) | 491 125.00 | | 491 125.00 | 491 125.00 |
CU Other investments | 419 160.00 | | 419 160.00 | 419 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 172 643.00 | 139 042.00 | | 172 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 180.00 | 33 601.00 | | 10 180.00 |
DL TOTAL (I) | 193 823.00 | 183 643.00 | | 193 823.00 |
DU Loans and Debts from Credit Institutions (3) | 109 231.00 | 134 555.00 | | 109 231.00 |
DV Miscellaneous Loans and Financial Debts (4) | 187 986.00 | 153 044.00 | | 187 986.00 |
DX Trade payables and related accounts | 85.00 | 83.00 | | 85.00 |
EC TOTAL (IV) | 297 302.00 | 287 682.00 | | 297 302.00 |
EE Grand total (I to V) | 491 125.00 | 471 324.00 | | 491 125.00 |
EG Accrued income and payables due within one year | 215 539.00 | 65 950.00 | | 215 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 834.00 | |
FX Taxes, duties, and similar payments | | | 259.00 | |
GF Total Operating Expenses (II) | | | 2 093.00 | |
GG - OPERATING RESULT (I - II) | | | -2 093.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 970.00 | |
GP Total financial income (V) | | | 14 970.00 | |
GR Interest and similar expenses | | | 3 633.00 | |
GU Total financial expenses (VI) | | | 3 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 20 328.00 | | |
HD Total exceptional income (VII) | | 20 328.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 20 328.00 | | |
HK Income tax | -936.00 | | | -936.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 970.00 | 40 288.00 | | 14 970.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 790.00 | 6 687.00 | | 4 790.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 180.00 | 33 601.00 | | 10 180.00 |
