| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 245 140.00 | | 245 140.00 | 245 140.00 |
CF Cash and cash equivalents | 11 420.00 | | 11 420.00 | 11 420.00 |
CJ TOTAL (II) | 11 420.00 | | 11 420.00 | 11 420.00 |
CO Grand total (0 to V) | 256 560.00 | | 256 560.00 | 256 560.00 |
CU Other investments | 245 140.00 | | 245 140.00 | 245 140.00 |
| |
| 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 | 47 322.00 | 20 952.00 | | 47 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 916.00 | 26 370.00 | | 36 916.00 |
DK Regulated provisions | 6 437.00 | 4 456.00 | | 6 437.00 |
DL TOTAL (I) | 101 677.00 | 62 779.00 | | 101 677.00 |
DU Loans and Debts from Credit Institutions (3) | 116 151.00 | 144 111.00 | | 116 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 241.00 | 37 211.00 | | 38 241.00 |
DX Trade payables and related accounts | 489.00 | 2 580.00 | | 489.00 |
EC TOTAL (IV) | 154 883.00 | 183 902.00 | | 154 883.00 |
EE Grand total (I to V) | 256 560.00 | 246 682.00 | | 256 560.00 |
EG Accrued income and payables due within one year | 67 115.00 | 183 902.00 | | 67 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 599.00 | |
FR Total operating income (I) | | | 1 599.00 | |
FW Other purchases and external expenses | | | 489.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 641.00 | |
GG - OPERATING RESULT (I - II) | | | 957.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 800.00 | |
GP Total financial income (V) | | | 40 800.00 | |
GR Interest and similar expenses | | | 2 860.00 | |
GU Total financial expenses (VI) | | | 2 860.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 980.00 | 1 980.00 | | 1 980.00 |
HH Total exceptional expenses (VIII) | 1 980.00 | 1 980.00 | | 1 980.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 980.00 | -1 980.00 | | -1 980.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 399.00 | 32 640.00 | | 42 399.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 483.00 | 6 270.00 | | 5 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 916.00 | 26 370.00 | | 36 916.00 |
