| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 508.00 | 508.00 | | 508.00 |
AT Other tangible assets | 1 007.00 | 1 007.00 | | 1 007.00 |
BB Receivables related to investments | 271 936.00 | | 271 936.00 | 271 936.00 |
BJ TOTAL (I) | 273 661.00 | 1 515.00 | 272 145.00 | 273 661.00 |
BZ Other receivables | | | | |
CD Marketable securities | 300 578.00 | | 300 578.00 | 300 578.00 |
CF Cash and cash equivalents | 25 571.00 | | 25 571.00 | 25 571.00 |
CJ TOTAL (II) | 326 149.00 | | 326 149.00 | 326 149.00 |
CO Grand total (0 to V) | 599 810.00 | 1 515.00 | 598 295.00 | 599 810.00 |
CU Other investments | 209.00 | | 209.00 | 209.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 4 013.00 | 4 013.00 | | 4 013.00 |
DG Other reserves | 610 575.00 | 610 575.00 | | 610 575.00 |
DH Retained earnings | -158 833.00 | -176 166.00 | | -158 833.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 992.00 | 17 332.00 | | 992.00 |
DL TOTAL (I) | 464 247.00 | 463 254.00 | | 464 247.00 |
DU Loans and Debts from Credit Institutions (3) | 119 902.00 | 132 666.00 | | 119 902.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 195.00 | 12 195.00 | | 12 195.00 |
DX Trade payables and related accounts | 1 950.00 | 2 020.00 | | 1 950.00 |
DY Tax and social security liabilities | | 212.00 | | |
EC TOTAL (IV) | 134 048.00 | 147 095.00 | | 134 048.00 |
EE Grand total (I to V) | 598 295.00 | 610 349.00 | | 598 295.00 |
EG Accrued income and payables due within one year | 27 475.00 | 27 354.00 | | 27 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 055.00 | |
FX Taxes, duties, and similar payments | | | -212.00 | |
FZ Social Security Contributions | | | 1 304.00 | |
GF Total Operating Expenses (II) | | | 4 147.00 | |
GG - OPERATING RESULT (I - II) | | | -4 147.00 | |
GK Income from other securities and fixed asset receivables | | | 9 068.00 | |
GL Other interest and similar income | | | 172.00 | |
GP Total financial income (V) | | | 9 240.00 | |
GR Interest and similar expenses | | | 4 099.00 | |
GU Total financial expenses (VI) | | | 4 099.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 240.00 | 26 685.00 | | 9 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 248.00 | 9 353.00 | | 8 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 992.00 | 17 332.00 | | 992.00 |
| |
| 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 | 1 950.00 | 1 950.00 | | 1 950.00 |
UL Receivables related to investments | 271 936.00 | | 271 936.00 | 271 936.00 |
VH Loans with a maturity of more than one year at origin | 119 902.00 | 13 329.00 | 72 646.00 | 119 902.00 |
VI Group and Associates | 12 196.00 | 12 196.00 | | 12 196.00 |
VQ Other Taxes, Duties, and Similar Debts | 282.00 | 282.00 | | 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 271 936.00 | | 271 936.00 | 271 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 330.00 | 27 757.00 | 72 646.00 | 134 330.00 |
