| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 460 000.00 | | 1 460 000.00 | 1 460 000.00 |
BJ TOTAL (I) | 1 460 000.00 | | 1 460 000.00 | 1 460 000.00 |
BZ Other receivables | 90 829.00 | | 90 829.00 | 90 829.00 |
CF Cash and cash equivalents | 136 871.00 | | 136 871.00 | 136 871.00 |
CJ TOTAL (II) | 227 700.00 | | 227 700.00 | 227 700.00 |
CO Grand total (0 to V) | 1 687 700.00 | | 1 687 700.00 | 1 687 700.00 |
CP Shares due in less than one year | 1 460 000.00 | | | 1 460 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 428 600.00 | 428 600.00 | | 428 600.00 |
DB Share, merger, contribution premiums, etc. | 6 430.00 | 6 430.00 | | 6 430.00 |
DD Legal reserve (1) | 42 860.00 | 42 860.00 | | 42 860.00 |
DG Other reserves | 712 866.00 | 676 789.00 | | 712 866.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 538.00 | 136 078.00 | | 98 538.00 |
DL TOTAL (I) | 1 289 295.00 | 1 290 756.00 | | 1 289 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 529.00 | 103 202.00 | | 83 529.00 |
DX Trade payables and related accounts | | 87.00 | | |
EA Other liabilities | 314 876.00 | 314 876.00 | | 314 876.00 |
EC TOTAL (IV) | 398 405.00 | 418 165.00 | | 398 405.00 |
EE Grand total (I to V) | 1 687 700.00 | 1 708 921.00 | | 1 687 700.00 |
EG Accrued income and payables due within one year | 398 405.00 | 418 165.00 | | 398 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 642.00 | |
FX Taxes, duties, and similar payments | | | 354.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 996.00 | |
GG - OPERATING RESULT (I - II) | | | -2 995.00 | |
GL Other interest and similar income | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 414.00 | |
GU Total financial expenses (VI) | | | 414.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 99 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 16 456.00 | | |
HD Total exceptional income (VII) | | 16 456.00 | | |
HF Exceptional expenses on capital transactions | | 13 000.00 | | |
HH Total exceptional expenses (VIII) | | 13 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 456.00 | | |
HK Income tax | -1 947.00 | | | -1 947.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 001.00 | 156 456.00 | | 100 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 463.00 | 20 378.00 | | 1 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 538.00 | 136 078.00 | | 98 538.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 398 405.00 | 398 405.00 | | 398 405.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 550 829.00 | 1 550 829.00 | | 1 550 829.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 398 405.00 | 398 405.00 | | 398 405.00 |
