| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 583.00 | 356.00 | 4 227.00 | 4 583.00 |
BJ TOTAL (I) | 865 078.00 | 356.00 | 864 722.00 | 865 078.00 |
BZ Other receivables | 34 135.00 | | 34 135.00 | 34 135.00 |
CF Cash and cash equivalents | 6 451.00 | | 6 451.00 | 6 451.00 |
CJ TOTAL (II) | 40 586.00 | | 40 586.00 | 40 586.00 |
CO Grand total (0 to V) | 905 664.00 | 356.00 | 905 307.00 | 905 664.00 |
CU Other investments | 860 495.00 | | 860 495.00 | 860 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 215 904.00 | 196 220.00 | | 215 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 786.00 | 19 684.00 | | 38 786.00 |
DK Regulated provisions | 31 469.00 | 21 787.00 | | 31 469.00 |
DL TOTAL (I) | 341 160.00 | 292 691.00 | | 341 160.00 |
DU Loans and Debts from Credit Institutions (3) | 296 474.00 | 327 692.00 | | 296 474.00 |
DV Miscellaneous Loans and Financial Debts (4) | 265 987.00 | 220 895.00 | | 265 987.00 |
DX Trade payables and related accounts | 1 687.00 | 4 120.00 | | 1 687.00 |
DY Tax and social security liabilities | | 13 878.00 | | |
EC TOTAL (IV) | 564 148.00 | 566 585.00 | | 564 148.00 |
EE Grand total (I to V) | 905 307.00 | 859 276.00 | | 905 307.00 |
EG Accrued income and payables due within one year | 299 351.00 | 270 111.00 | | 299 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 798.00 | |
FX Taxes, duties, and similar payments | | | 1 157.00 | |
GF Total Operating Expenses (II) | | | 4 955.00 | |
GG - OPERATING RESULT (I - II) | | | -4 955.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 535.00 | |
GP Total financial income (V) | | | 54 535.00 | |
GQ Financial allocations to depreciation and provisions | | | 33.00 | |
GR Interest and similar expenses | | | 8 679.00 | |
GU Total financial expenses (VI) | | | 8 712.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 823.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 9 683.00 | 9 683.00 | | 9 683.00 |
HH Total exceptional expenses (VIII) | 9 683.00 | 9 683.00 | | 9 683.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 683.00 | -9 683.00 | | -9 683.00 |
HK Income tax | -7 601.00 | -7 538.00 | | -7 601.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 535.00 | 35 401.00 | | 54 535.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 749.00 | 15 717.00 | | 15 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 786.00 | 19 684.00 | | 38 786.00 |
