| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 52 134.00 | | 52 134.00 | 52 134.00 |
BJ TOTAL (I) | 1 051 228.00 | | 1 051 228.00 | 1 051 228.00 |
CF Cash and cash equivalents | 12 303.00 | | 12 303.00 | 12 303.00 |
CJ TOTAL (II) | 12 303.00 | | 12 303.00 | 12 303.00 |
CO Grand total (0 to V) | 1 063 531.00 | | 1 063 531.00 | 1 063 531.00 |
CU Other investments | 999 094.00 | | 999 094.00 | 999 094.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 448 500.00 | 448 500.00 | | 448 500.00 |
DD Legal reserve (1) | 44 850.00 | | | 44 850.00 |
DG Other reserves | 205 210.00 | | | 205 210.00 |
DH Retained earnings | | -12 705.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 743.00 | 262 765.00 | | 100 743.00 |
DK Regulated provisions | 352.00 | 232.00 | | 352.00 |
DL TOTAL (I) | 799 655.00 | 698 793.00 | | 799 655.00 |
DU Loans and Debts from Credit Institutions (3) | 260 036.00 | 309 375.00 | | 260 036.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 260 000.00 | | |
DX Trade payables and related accounts | 3 840.00 | 1 800.00 | | 3 840.00 |
EC TOTAL (IV) | 263 876.00 | 571 175.00 | | 263 876.00 |
EE Grand total (I to V) | 1 063 531.00 | 1 269 968.00 | | 1 063 531.00 |
EG Accrued income and payables due within one year | 58 439.00 | 309 073.00 | | 58 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 157.00 | |
FX Taxes, duties, and similar payments | | | 88.00 | |
FY Salaries and Wages | | | 1 432.00 | |
GF Total Operating Expenses (II) | | | 5 677.00 | |
GG - OPERATING RESULT (I - II) | | | -5 677.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 111 477.00 | |
GP Total financial income (V) | | | 111 477.00 | |
GR Interest and similar expenses | | | 4 938.00 | |
GU Total financial expenses (VI) | | | 4 938.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 106 539.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 100 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 120.00 | 120.00 | | 120.00 |
HH Total exceptional expenses (VIII) | 120.00 | 120.00 | | 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -120.00 | -120.00 | | -120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 477.00 | 272 934.00 | | 111 477.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 734.00 | 10 169.00 | | 10 734.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 100 743.00 | 262 765.00 | | 100 743.00 |
