| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 60 397.00 | | 60 397.00 | 60 397.00 |
BJ TOTAL (I) | 1 060 517.00 | | 1 060 517.00 | 1 060 517.00 |
BZ Other receivables | 59 283.00 | | 59 283.00 | 59 283.00 |
CF Cash and cash equivalents | 11 354.00 | | 11 354.00 | 11 354.00 |
CJ TOTAL (II) | 70 637.00 | | 70 637.00 | 70 637.00 |
CO Grand total (0 to V) | 1 131 155.00 | | 1 131 155.00 | 1 131 155.00 |
CU Other investments | 1 000 120.00 | | 1 000 120.00 | 1 000 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 420.00 | 91 420.00 | | 91 420.00 |
DD Legal reserve (1) | 9 142.00 | 9 142.00 | | 9 142.00 |
DG Other reserves | 230 692.00 | 188 986.00 | | 230 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 141 753.00 | 71 692.00 | | 141 753.00 |
DL TOTAL (I) | 473 008.00 | 361 240.00 | | 473 008.00 |
DU Loans and Debts from Credit Institutions (3) | 253 296.00 | 329 508.00 | | 253 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 737.00 | 859.00 | | 737.00 |
DX Trade payables and related accounts | 4 480.00 | 6 760.00 | | 4 480.00 |
EA Other liabilities | 399 633.00 | 399 633.00 | | 399 633.00 |
EC TOTAL (IV) | 658 147.00 | 736 761.00 | | 658 147.00 |
EE Grand total (I to V) | 1 131 155.00 | 1 098 002.00 | | 1 131 155.00 |
| |
| 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 | | | 5 417.00 | |
GF Total Operating Expenses (II) | | | 5 417.00 | |
GG - OPERATING RESULT (I - II) | | | -5 416.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 138 406.00 | |
GP Total financial income (V) | | | 138 406.00 | |
GR Interest and similar expenses | | | 12 383.00 | |
GU Total financial expenses (VI) | | | 12 383.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 126 022.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 125.00 | | |
HD Total exceptional income (VII) | | 125.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 125.00 | | |
HK Income tax | -21 148.00 | | | -21 148.00 |
HL TOTAL REVENUE (I + III + V + VII) | 138 407.00 | 91 850.00 | | 138 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -3 346.00 | 20 157.00 | | -3 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 141 753.00 | 71 692.00 | | 141 753.00 |
| |
| 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 | 737.00 | 737.00 | | 737.00 |
8B Suppliers and Related Accounts | 4 480.00 | 4 480.00 | | 4 480.00 |
8K Other liabilities (including liabilities related to repo transactions) | 399 633.00 | 399 633.00 | | 399 633.00 |
VG Loans with a maturity of up to one year at origin | 253 296.00 | 82 496.00 | 170 800.00 | 253 296.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 681.00 | 59 283.00 | 60 398.00 | 119 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 658 147.00 | 487 347.00 | 170 800.00 | 658 147.00 |
