| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 31 648.00 | | 31 648.00 | 31 648.00 |
BD Other fixed assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 992 381.00 | | 992 381.00 | 992 381.00 |
BZ Other receivables | 76 534.00 | | 76 534.00 | 76 534.00 |
CF Cash and cash equivalents | 2 169.00 | | 2 169.00 | 2 169.00 |
CJ TOTAL (II) | 78 704.00 | | 78 704.00 | 78 704.00 |
CO Grand total (0 to V) | 1 071 085.00 | | 1 071 085.00 | 1 071 085.00 |
CU Other investments | 959 733.00 | | 959 733.00 | 959 733.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 365 000.00 | | | 365 000.00 |
DB Share, merger, contribution premiums, etc. | 4 733.00 | | | 4 733.00 |
DD Legal reserve (1) | 36 500.00 | | | 36 500.00 |
DG Other reserves | 280 767.00 | | | 280 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 354.00 | | | 77 354.00 |
DK Regulated provisions | 31 648.00 | | | 31 648.00 |
DL TOTAL (I) | 796 004.00 | | | 796 004.00 |
DU Loans and Debts from Credit Institutions (3) | 144 182.00 | | | 144 182.00 |
DV Miscellaneous Loans and Financial Debts (4) | 128 231.00 | | | 128 231.00 |
DX Trade payables and related accounts | 2 582.00 | | | 2 582.00 |
DY Tax and social security liabilities | 85.00 | | | 85.00 |
EC TOTAL (IV) | 275 081.00 | | | 275 081.00 |
EE Grand total (I to V) | 1 071 085.00 | | | 1 071 085.00 |
EG Accrued income and payables due within one year | 216 269.00 | | | 216 269.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 296.00 | | | 296.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 107.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 529.00 | |
GF Total Operating Expenses (II) | | | 4 807.00 | |
GG - OPERATING RESULT (I - II) | | | -4 807.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 013.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 95 025.00 | |
GR Interest and similar expenses | | | 10 226.00 | |
GU Total financial expenses (VI) | | | 10 226.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 799.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 637.00 | | | 2 637.00 |
HH Total exceptional expenses (VIII) | 2 637.00 | | | 2 637.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 637.00 | | | -2 637.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 025.00 | | | 95 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 670.00 | | | 17 670.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 354.00 | | | 77 354.00 |
