| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 063.00 | 1 063.00 | | 1 063.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 572 286.00 | 1 063.00 | 1 571 223.00 | 1 572 286.00 |
BZ Other receivables | 290 327.00 | | 290 327.00 | 290 327.00 |
CF Cash and cash equivalents | 12 449.00 | | 12 449.00 | 12 449.00 |
CJ TOTAL (II) | 302 776.00 | | 302 776.00 | 302 776.00 |
CO Grand total (0 to V) | 1 875 062.00 | 1 063.00 | 1 873 999.00 | 1 875 062.00 |
CU Other investments | 1 571 208.00 | | 1 571 208.00 | 1 571 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 875 008.00 | | | 875 008.00 |
DD Legal reserve (1) | 87 501.00 | | | 87 501.00 |
DG Other reserves | 187 965.00 | | | 187 965.00 |
DH Retained earnings | -360.00 | | | -360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 192.00 | | | 70 192.00 |
DK Regulated provisions | 15 351.00 | | | 15 351.00 |
DL TOTAL (I) | 1 235 657.00 | | | 1 235 657.00 |
DU Loans and Debts from Credit Institutions (3) | 583 549.00 | | | 583 549.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 477.00 | | | 47 477.00 |
DX Trade payables and related accounts | 7 316.00 | | | 7 316.00 |
EC TOTAL (IV) | 638 342.00 | | | 638 342.00 |
EE Grand total (I to V) | 1 873 999.00 | | | 1 873 999.00 |
EG Accrued income and payables due within one year | 146 518.00 | | | 146 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 454.00 | |
FX Taxes, duties, and similar payments | | | 415.00 | |
FZ Social Security Contributions | | | 1 005.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 283.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 12 158.00 | |
GG - OPERATING RESULT (I - II) | | | -12 158.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 98 122.00 | |
GP Total financial income (V) | | | 98 122.00 | |
GR Interest and similar expenses | | | 14 525.00 | |
GU Total financial expenses (VI) | | | 14 525.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 83 596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 005.00 | | | 1 005.00 |
HG Exceptional depreciation and provisions | 4 046.00 | | | 4 046.00 |
HH Total exceptional expenses (VIII) | 4 046.00 | | | 4 046.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 046.00 | | | -4 046.00 |
HK Income tax | -2 800.00 | | | -2 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 98 122.00 | | | 98 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 930.00 | | | 27 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 192.00 | | | 70 192.00 |
