| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 954 360.00 | 59 811.00 | 1 894 550.00 | 1 954 360.00 |
BD Other fixed assets | 9 157.00 | | 9 157.00 | 9 157.00 |
BJ TOTAL (I) | 1 963 517.00 | 59 811.00 | 1 903 707.00 | 1 963 517.00 |
BZ Other receivables | 1 037 312.00 | 731 853.00 | 305 459.00 | 1 037 312.00 |
CJ TOTAL (II) | 1 037 312.00 | 731 853.00 | 305 459.00 | 1 037 312.00 |
CO Grand total (0 to V) | 3 000 830.00 | 791 663.00 | 2 209 166.00 | 3 000 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 426 800.00 | 426 800.00 | | 426 800.00 |
DB Share, merger, contribution premiums, etc. | 19 897.00 | 19 897.00 | | 19 897.00 |
DC Revaluation differences | 1 227.00 | 1 227.00 | | 1 227.00 |
DD Legal reserve (1) | 42 680.00 | 42 680.00 | | 42 680.00 |
DE Statutory or contractual reserves | 978 557.00 | 978 557.00 | | 978 557.00 |
DH Retained earnings | 861 446.00 | 670 028.00 | | 861 446.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -527 297.00 | 191 418.00 | | -527 297.00 |
DL TOTAL (I) | 1 803 310.00 | 2 330 606.00 | | 1 803 310.00 |
DU Loans and Debts from Credit Institutions (3) | 9 120.00 | 8 667.00 | | 9 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 392 617.00 | 309 285.00 | | 392 617.00 |
DX Trade payables and related accounts | 4 120.00 | 2 902.00 | | 4 120.00 |
DY Tax and social security liabilities | | 2 072.00 | | |
EC TOTAL (IV) | 405 856.00 | 322 925.00 | | 405 856.00 |
EE Grand total (I to V) | 2 209 166.00 | 2 653 532.00 | | 2 209 166.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 834.00 | |
FX Taxes, duties, and similar payments | | | 440.00 | |
GF Total Operating Expenses (II) | | | 12 275.00 | |
GG - OPERATING RESULT (I - II) | | | -12 275.00 | |
GP Total financial income (V) | | | 247 258.00 | |
GU Total financial expenses (VI) | | | 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 246 831.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 234 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 934 658.00 | | | 934 658.00 |
HH Total exceptional expenses (VIII) | 1 696 511.00 | | | 1 696 511.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -761 852.00 | | | -761 852.00 |
HK Income tax | | 2 072.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 181 916.00 | 196 682.00 | | 1 181 916.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 709 212.00 | 5 265.00 | | 1 709 212.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -527 296.00 | 191 417.00 | | -527 296.00 |
| |
| 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 | 4 120.00 | 4 120.00 | | 4 120.00 |
8K Other liabilities (including liabilities related to repo transactions) | 392 617.00 | 392 617.00 | | 392 617.00 |
VG Loans with a maturity of up to one year at origin | 9 120.00 | 9 120.00 | | 9 120.00 |
VP Miscellaneous | 1 037 312.00 | 1 037 312.00 | | 1 037 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 037 312.00 | 1 037 312.00 | | 1 037 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 405 856.00 | 405 856.00 | | 405 856.00 |
