| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 34 996.00 | | 34 996.00 | 34 996.00 |
BJ TOTAL (I) | 957 613.00 | | 957 613.00 | 957 613.00 |
BZ Other receivables | 981 930.00 | | 981 930.00 | 981 930.00 |
CF Cash and cash equivalents | 6 057.00 | | 6 057.00 | 6 057.00 |
CJ TOTAL (II) | 987 987.00 | | 987 987.00 | 987 987.00 |
CO Grand total (0 to V) | 1 945 600.00 | | 1 945 600.00 | 1 945 600.00 |
CU Other investments | 922 617.00 | | 922 617.00 | 922 617.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | 450 000.00 | | 450 000.00 |
DD Legal reserve (1) | 45 000.00 | 45 000.00 | | 45 000.00 |
DG Other reserves | 1 400 801.00 | 1 403 701.00 | | 1 400 801.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 210.00 | -2 901.00 | | 210.00 |
DK Regulated provisions | 21 927.00 | 21 927.00 | | 21 927.00 |
DL TOTAL (I) | 1 917 937.00 | 1 917 728.00 | | 1 917 937.00 |
DX Trade payables and related accounts | 3 207.00 | 3 747.00 | | 3 207.00 |
DY Tax and social security liabilities | 68.00 | 20 980.00 | | 68.00 |
EB Prepaid income (2) | 24 388.00 | 23 603.00 | | 24 388.00 |
EC TOTAL (IV) | 27 663.00 | 48 330.00 | | 27 663.00 |
EE Grand total (I to V) | 1 945 600.00 | 1 966 058.00 | | 1 945 600.00 |
EG Accrued income and payables due within one year | 27 663.00 | 48 330.00 | | 27 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 604.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GF Total Operating Expenses (II) | | | 3 764.00 | |
GG - OPERATING RESULT (I - II) | | | -3 764.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 700.00 | |
GL Other interest and similar income | | | 1 194.00 | |
GP Total financial income (V) | | | 3 894.00 | |
GR Interest and similar expenses | | | 460.00 | |
GU Total financial expenses (VI) | | | 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 434.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -330.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 540.00 | | | 540.00 |
HD Total exceptional income (VII) | 540.00 | | | 540.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 540.00 | | | 540.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 434.00 | 634.00 | | 4 434.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 224.00 | 3 534.00 | | 4 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 210.00 | -2 901.00 | | 210.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 207.00 | 3 207.00 | | 3 207.00 |
8L Deferred income | 24 388.00 | 24 388.00 | | 24 388.00 |
VC Group and associates | 970 626.00 | | | 970 626.00 |
VM Income taxes | 11 304.00 | | | 11 304.00 |
VQ Other Taxes, Duties, and Similar Debts | 68.00 | 68.00 | | 68.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 981 930.00 | 981 930.00 | | 981 930.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 663.00 | 27 663.00 | | 27 663.00 |
