| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 198.00 | 198.00 | | 198.00 |
AT Other tangible assets | 10 606.00 | 10 606.00 | | 10 606.00 |
BJ TOTAL (I) | 454 432.00 | 10 804.00 | 443 628.00 | 454 432.00 |
BZ Other receivables | 142 307.00 | | 142 307.00 | 142 307.00 |
CF Cash and cash equivalents | 1 493.00 | | 1 493.00 | 1 493.00 |
CJ TOTAL (II) | 143 800.00 | | 143 800.00 | 143 800.00 |
CO Grand total (0 to V) | 598 233.00 | 10 804.00 | 587 428.00 | 598 233.00 |
CS Evaluated investments - equity method | 443 628.00 | | 443 628.00 | 443 628.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 473 865.00 | 473 865.00 | | 473 865.00 |
DH Retained earnings | 31 505.00 | 21 049.00 | | 31 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 278.00 | 10 456.00 | | 8 278.00 |
DL TOTAL (I) | 522 034.00 | 513 755.00 | | 522 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 461.00 | 461.00 | | 461.00 |
DX Trade payables and related accounts | 1 556.00 | 1 531.00 | | 1 556.00 |
EA Other liabilities | 63 376.00 | 63 376.00 | | 63 376.00 |
EC TOTAL (IV) | 65 394.00 | 65 369.00 | | 65 394.00 |
EE Grand total (I to V) | 587 428.00 | 579 124.00 | | 587 428.00 |
EG Accrued income and payables due within one year | 63 394.00 | 65 369.00 | | 63 394.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 750.00 | |
FX Taxes, duties, and similar payments | | | 197.00 | |
GF Total Operating Expenses (II) | | | 1 947.00 | |
GG - OPERATING RESULT (I - II) | | | -1 947.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 223.00 | -12 082.00 | | -10 223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 2.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -8 275.00 | -10 453.00 | | -8 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 278.00 | 10 456.00 | | 8 278.00 |
| |
| 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 | 1 556.00 | 1 556.00 | | 1 556.00 |
8K Other liabilities (including liabilities related to repo transactions) | 63 377.00 | 63 377.00 | | 63 377.00 |
VC Group and associates | 132 085.00 | 132 085.00 | | 132 085.00 |
VI Group and Associates | 462.00 | 462.00 | | 462.00 |
VM Income taxes | 10 223.00 | 10 223.00 | | 10 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 308.00 | 142 308.00 | | 142 308.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 395.00 | 65 395.00 | | 65 395.00 |
