| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 26 888.00 | | 26 888.00 | 26 888.00 |
AJ Other Intangible Assets | 17 155.00 | | 17 155.00 | 17 155.00 |
BJ TOTAL (I) | 885 470.00 | | 885 470.00 | 885 470.00 |
BZ Other receivables | 442 464.00 | | 442 464.00 | 442 464.00 |
CF Cash and cash equivalents | 21 567.00 | | 21 567.00 | 21 567.00 |
CJ TOTAL (II) | 464 031.00 | | 464 031.00 | 464 031.00 |
CO Grand total (0 to V) | 1 349 501.00 | | 1 349 501.00 | 1 349 501.00 |
CU Other investments | 841 428.00 | | 841 428.00 | 841 428.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | | | 40 000.00 |
DG Other reserves | 558 517.00 | | | 558 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 128 685.00 | | | 128 685.00 |
DL TOTAL (I) | 1 127 202.00 | | | 1 127 202.00 |
DU Loans and Debts from Credit Institutions (3) | 220 085.00 | | | 220 085.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132.00 | | | 132.00 |
DY Tax and social security liabilities | 123.00 | | | 123.00 |
EA Other liabilities | 1 960.00 | | | 1 960.00 |
EC TOTAL (IV) | 222 300.00 | | | 222 300.00 |
EE Grand total (I to V) | 1 349 501.00 | | | 1 349 501.00 |
EG Accrued income and payables due within one year | 55 234.00 | | | 55 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 467.00 | |
FX Taxes, duties, and similar payments | | | 391.00 | |
FY Salaries and Wages | | | 26.00 | |
FZ Social Security Contributions | | | 1 152.00 | |
GF Total Operating Expenses (II) | | | 4 036.00 | |
GG - OPERATING RESULT (I - II) | | | -4 036.00 | |
GL Other interest and similar income | | | 138 639.00 | |
GP Total financial income (V) | | | 138 639.00 | |
GR Interest and similar expenses | | | 7 410.00 | |
GU Total financial expenses (VI) | | | 7 410.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 131 229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 152.00 | | | 1 152.00 |
HK Income tax | -1 492.00 | | | -1 492.00 |
HL TOTAL REVENUE (I + III + V + VII) | 138 639.00 | | | 138 639.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 954.00 | | | 9 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 128 685.00 | | | 128 685.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 132.00 | 132.00 | | 132.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 960.00 | 1 960.00 | | 1 960.00 |
VG Loans with a maturity of up to one year at origin | 220 085.00 | 53 019.00 | 167 066.00 | 220 085.00 |
VQ Other Taxes, Duties, and Similar Debts | 123.00 | 123.00 | | 123.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 442 464.00 | 442 464.00 | | 442 464.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 300.00 | 55 234.00 | 167 066.00 | 222 300.00 |
